[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.78%
YoY- 64.26%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 230,596 135,276 62,111 351,410 231,539 149,402 72,681 115.76%
PBT 49,650 28,540 11,164 80,931 56,960 29,773 14,761 124.32%
Tax 23,669 17,004 10,607 -13,141 -7,868 -4,191 -2,065 -
NP 73,319 45,544 21,771 67,790 49,092 25,582 12,696 221.54%
-
NP to SH 73,263 45,894 21,884 66,328 48,140 25,031 12,152 230.88%
-
Tax Rate -47.67% -59.58% -95.01% 16.24% 13.81% 14.08% 13.99% -
Total Cost 157,277 89,732 40,340 283,620 182,447 123,820 59,985 90.03%
-
Net Worth 271,344 274,239 261,927 287,599 273,013 261,936 258,095 3.39%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 13,132 13,189 6,682 - -
Div Payout % - - - 19.80% 27.40% 26.70% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 271,344 274,239 261,927 287,599 273,013 261,936 258,095 3.39%
NOSH 135,672 137,119 130,963 131,324 131,890 133,641 134,424 0.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.80% 33.67% 35.05% 19.29% 21.20% 17.12% 17.47% -
ROE 27.00% 16.74% 8.36% 23.06% 17.63% 9.56% 4.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 169.97 98.66 47.43 267.59 175.55 111.79 54.07 114.44%
EPS 27.00 16.73 8.35 50.51 36.50 18.73 9.04 107.25%
DPS 0.00 0.00 0.00 10.00 10.00 5.00 0.00 -
NAPS 2.00 2.00 2.00 2.19 2.07 1.96 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 131,289
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.84 25.13 11.54 65.29 43.02 27.76 13.50 115.79%
EPS 13.61 8.53 4.07 12.32 8.94 4.65 2.26 230.64%
DPS 0.00 0.00 0.00 2.44 2.45 1.24 0.00 -
NAPS 0.5041 0.5095 0.4866 0.5343 0.5072 0.4866 0.4795 3.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.74 2.00 1.96 1.84 1.71 1.26 1.39 -
P/RPS 1.02 2.03 4.13 0.69 0.97 1.13 2.57 -45.96%
P/EPS 3.22 5.98 11.73 3.64 4.68 6.73 15.38 -64.70%
EY 31.03 16.74 8.53 27.45 21.35 14.87 6.50 183.24%
DY 0.00 0.00 0.00 5.43 5.85 3.97 0.00 -
P/NAPS 0.87 1.00 0.98 0.84 0.83 0.64 0.72 13.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 30/05/11 24/02/11 18/11/10 23/08/10 27/05/10 -
Price 1.98 1.92 2.15 1.97 1.69 1.59 1.19 -
P/RPS 1.16 1.95 4.53 0.74 0.96 1.42 2.20 -34.70%
P/EPS 3.67 5.74 12.87 3.90 4.63 8.49 13.16 -57.28%
EY 27.27 17.43 7.77 25.64 21.60 11.78 7.60 134.19%
DY 0.00 0.00 0.00 5.08 5.92 3.14 0.00 -
P/NAPS 0.99 0.96 1.08 0.90 0.82 0.81 0.62 36.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment