[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.62%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 289,819 197,994 120,496 55,847 228,463 159,988 99,815 103.13%
PBT 48,867 33,245 18,070 8,175 33,198 21,668 13,326 137.23%
Tax -2,157 -1,165 -1,069 -602 -1,738 -653 -639 124.52%
NP 46,710 32,080 17,001 7,573 31,460 21,015 12,687 137.86%
-
NP to SH 46,546 31,953 16,916 7,566 31,030 20,931 12,667 137.56%
-
Tax Rate 4.41% 3.50% 5.92% 7.36% 5.24% 3.01% 4.80% -
Total Cost 243,109 165,914 103,495 48,274 197,003 138,973 87,128 97.82%
-
Net Worth 184,334 169,187 154,031 149,944 140,302 135,651 129,640 26.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,756 - - - - - - -
Div Payout % 29.55% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 184,334 169,187 154,031 149,944 140,302 135,651 129,640 26.36%
NOSH 137,563 137,550 137,528 137,563 136,215 135,651 135,042 1.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.12% 16.20% 14.11% 13.56% 13.77% 13.14% 12.71% -
ROE 25.25% 18.89% 10.98% 5.05% 22.12% 15.43% 9.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 210.68 143.94 87.62 40.60 167.72 117.94 73.91 100.65%
EPS 33.84 23.23 12.30 5.50 22.78 15.43 9.38 134.67%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.23 1.12 1.09 1.03 1.00 0.96 24.82%
Adjusted Per Share Value based on latest NOSH - 137,563
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.84 36.78 22.39 10.38 42.45 29.72 18.54 103.15%
EPS 8.65 5.94 3.14 1.41 5.76 3.89 2.35 137.83%
DPS 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3425 0.3143 0.2862 0.2786 0.2607 0.252 0.2409 26.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.93 2.23 2.64 2.02 2.05 1.53 1.23 -
P/RPS 1.39 1.55 3.01 4.98 1.22 1.30 1.66 -11.13%
P/EPS 8.66 9.60 21.46 36.73 9.00 9.92 13.11 -24.09%
EY 11.55 10.42 4.66 2.72 11.11 10.08 7.63 31.73%
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.81 2.36 1.85 1.99 1.53 1.28 42.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 -
Price 2.50 2.71 2.43 2.50 2.05 1.87 1.42 -
P/RPS 1.19 1.88 2.77 6.16 1.22 1.59 1.92 -27.24%
P/EPS 7.39 11.67 19.76 45.45 9.00 12.12 15.14 -37.92%
EY 13.53 8.57 5.06 2.20 11.11 8.25 6.61 61.00%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.20 2.17 2.29 1.99 1.87 1.48 16.82%

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