[CBIP] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.18%
YoY- -53.03%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 72,681 72,672 88,097 93,677 77,022 136,307 116,604 -27.05%
PBT 14,761 18,862 12,996 8,694 8,532 15,933 23,354 -26.37%
Tax -2,065 -4,974 -2,654 732 117 -1,041 -3,681 -32.00%
NP 12,696 13,888 10,342 9,426 8,649 14,892 19,673 -25.34%
-
NP to SH 12,152 13,117 10,096 9,039 8,130 14,892 18,758 -25.14%
-
Tax Rate 13.99% 26.37% 20.42% -8.42% -1.37% 6.53% 15.76% -
Total Cost 59,985 58,784 77,755 84,251 68,373 121,415 96,931 -27.40%
-
Net Worth 258,095 142,902 236,519 225,974 225,682 222,901 211,783 14.10%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 6,765 - - 6,876 -
Div Payout % - - - 74.85% - - 36.66% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 258,095 142,902 236,519 225,974 225,682 222,901 211,783 14.10%
NOSH 134,424 142,902 135,153 135,314 135,953 135,915 137,521 -1.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.47% 19.11% 11.74% 10.06% 11.23% 10.93% 16.87% -
ROE 4.71% 9.18% 4.27% 4.00% 3.60% 6.68% 8.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 54.07 50.85 65.18 69.23 56.65 100.29 84.79 -25.93%
EPS 9.04 9.68 7.47 6.68 5.98 10.09 13.64 -24.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 5.00 -
NAPS 1.92 1.00 1.75 1.67 1.66 1.64 1.54 15.85%
Adjusted Per Share Value based on latest NOSH - 135,314
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.50 13.50 16.37 17.40 14.31 25.32 21.66 -27.05%
EPS 2.26 2.44 1.88 1.68 1.51 2.77 3.49 -25.17%
DPS 0.00 0.00 0.00 1.26 0.00 0.00 1.28 -
NAPS 0.4795 0.2655 0.4394 0.4198 0.4193 0.4141 0.3935 14.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.39 1.39 1.55 1.52 0.99 0.81 1.57 -
P/RPS 2.57 2.73 2.38 2.20 1.75 0.81 1.85 24.52%
P/EPS 15.38 15.14 20.75 22.75 16.56 7.39 11.51 21.33%
EY 6.50 6.60 4.82 4.39 6.04 13.53 8.69 -17.61%
DY 0.00 0.00 0.00 3.29 0.00 0.00 3.18 -
P/NAPS 0.72 1.39 0.89 0.91 0.60 0.49 1.02 -20.73%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 -
Price 1.19 1.29 1.45 1.54 1.27 0.90 1.17 -
P/RPS 2.20 2.54 2.22 2.22 2.24 0.90 1.38 36.50%
P/EPS 13.16 14.05 19.41 23.05 21.24 8.21 8.58 33.03%
EY 7.60 7.12 5.15 4.34 4.71 12.17 11.66 -24.84%
DY 0.00 0.00 0.00 3.25 0.00 0.00 4.27 -
P/NAPS 0.62 1.29 0.83 0.92 0.77 0.55 0.76 -12.70%

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