[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.91%
YoY- 49.47%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 351,410 231,539 149,402 72,681 331,468 258,796 170,699 61.61%
PBT 80,931 56,960 29,773 14,761 49,083 30,221 17,225 179.73%
Tax -13,141 -7,868 -4,191 -2,065 -6,779 -1,805 849 -
NP 67,790 49,092 25,582 12,696 42,304 28,416 18,074 140.82%
-
NP to SH 66,328 48,140 25,031 12,152 40,381 27,264 17,168 145.61%
-
Tax Rate 16.24% 13.81% 14.08% 13.99% 13.81% 5.97% -4.93% -
Total Cost 283,620 182,447 123,820 59,985 289,164 230,380 152,625 50.97%
-
Net Worth 287,599 273,013 261,936 258,095 260,230 236,666 225,752 17.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 13,132 13,189 6,682 - 7,071 6,761 6,759 55.51%
Div Payout % 19.80% 27.40% 26.70% - 17.51% 24.80% 39.37% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 287,599 273,013 261,936 258,095 260,230 236,666 225,752 17.46%
NOSH 131,324 131,890 133,641 134,424 141,429 135,238 135,181 -1.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.29% 21.20% 17.12% 17.47% 12.76% 10.98% 10.59% -
ROE 23.06% 17.63% 9.56% 4.71% 15.52% 11.52% 7.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 267.59 175.55 111.79 54.07 234.37 191.36 126.27 64.76%
EPS 50.51 36.50 18.73 9.04 29.79 20.16 12.70 150.39%
DPS 10.00 10.00 5.00 0.00 5.00 5.00 5.00 58.53%
NAPS 2.19 2.07 1.96 1.92 1.84 1.75 1.67 19.74%
Adjusted Per Share Value based on latest NOSH - 134,424
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.29 43.02 27.76 13.50 61.58 48.08 31.71 61.63%
EPS 12.32 8.94 4.65 2.26 7.50 5.07 3.19 145.55%
DPS 2.44 2.45 1.24 0.00 1.31 1.26 1.26 55.17%
NAPS 0.5343 0.5072 0.4866 0.4795 0.4835 0.4397 0.4194 17.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.84 1.71 1.26 1.39 1.39 1.55 1.52 -
P/RPS 0.69 0.97 1.13 2.57 0.59 0.81 1.20 -30.78%
P/EPS 3.64 4.68 6.73 15.38 4.87 7.69 11.97 -54.68%
EY 27.45 21.35 14.87 6.50 20.54 13.01 8.36 120.43%
DY 5.43 5.85 3.97 0.00 3.60 3.23 3.29 39.53%
P/NAPS 0.84 0.83 0.64 0.72 0.76 0.89 0.91 -5.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 -
Price 1.97 1.69 1.59 1.19 1.29 1.45 1.54 -
P/RPS 0.74 0.96 1.42 2.20 0.55 0.76 1.22 -28.27%
P/EPS 3.90 4.63 8.49 13.16 4.52 7.19 12.13 -52.97%
EY 25.64 21.60 11.78 7.60 22.13 13.90 8.25 112.52%
DY 5.08 5.92 3.14 0.00 3.88 3.45 3.25 34.57%
P/NAPS 0.90 0.82 0.81 0.62 0.70 0.83 0.92 -1.45%

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