[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -87.08%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 331,468 258,796 170,699 77,022 409,903 273,596 156,992 64.35%
PBT 49,083 30,221 17,225 8,532 70,562 54,629 31,275 34.93%
Tax -6,779 -1,805 849 117 -7,629 -6,588 -2,907 75.58%
NP 42,304 28,416 18,074 8,649 62,933 48,041 28,368 30.43%
-
NP to SH 40,381 27,264 17,168 8,130 62,933 46,847 28,089 27.29%
-
Tax Rate 13.81% 5.97% -4.93% -1.37% 10.81% 12.06% 9.29% -
Total Cost 289,164 230,380 152,625 68,373 346,970 225,555 128,624 71.35%
-
Net Worth 260,230 236,666 225,752 225,682 216,187 211,815 204,958 17.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,071 6,761 6,759 - 6,798 6,877 - -
Div Payout % 17.51% 24.80% 39.37% - 10.80% 14.68% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 260,230 236,666 225,752 225,682 216,187 211,815 204,958 17.20%
NOSH 141,429 135,238 135,181 135,953 135,967 137,542 137,556 1.86%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.76% 10.98% 10.59% 11.23% 15.35% 17.56% 18.07% -
ROE 15.52% 11.52% 7.60% 3.60% 29.11% 22.12% 13.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 234.37 191.36 126.27 56.65 301.47 198.92 114.13 61.34%
EPS 29.79 20.16 12.70 5.98 44.26 34.06 20.42 28.54%
DPS 5.00 5.00 5.00 0.00 5.00 5.00 0.00 -
NAPS 1.84 1.75 1.67 1.66 1.59 1.54 1.49 15.05%
Adjusted Per Share Value based on latest NOSH - 135,953
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.58 48.08 31.71 14.31 76.15 50.83 29.17 64.34%
EPS 7.50 5.07 3.19 1.51 11.69 8.70 5.22 27.24%
DPS 1.31 1.26 1.26 0.00 1.26 1.28 0.00 -
NAPS 0.4835 0.4397 0.4194 0.4193 0.4017 0.3935 0.3808 17.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.39 1.55 1.52 0.99 0.81 1.57 1.86 -
P/RPS 0.59 0.81 1.20 1.75 0.27 0.79 1.63 -49.11%
P/EPS 4.87 7.69 11.97 16.56 1.75 4.61 9.11 -34.05%
EY 20.54 13.01 8.36 6.04 57.14 21.69 10.98 51.64%
DY 3.60 3.23 3.29 0.00 6.17 3.18 0.00 -
P/NAPS 0.76 0.89 0.91 0.60 0.51 1.02 1.25 -28.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 -
Price 1.29 1.45 1.54 1.27 0.90 1.17 1.74 -
P/RPS 0.55 0.76 1.22 2.24 0.30 0.59 1.52 -49.12%
P/EPS 4.52 7.19 12.13 21.24 1.94 3.44 8.52 -34.39%
EY 22.13 13.90 8.25 4.71 51.43 29.11 11.74 52.41%
DY 3.88 3.45 3.25 0.00 5.56 4.27 0.00 -
P/NAPS 0.70 0.83 0.92 0.77 0.57 0.76 1.17 -28.93%

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