[CBIP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.79%
YoY- 82.99%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 64,649 55,847 68,475 60,173 52,732 47,083 58,210 7.26%
PBT 9,895 8,175 11,530 8,342 6,911 6,415 7,730 17.94%
Tax -467 -602 -1,085 -14 -41 -598 -69 259.05%
NP 9,428 7,573 10,445 8,328 6,870 5,817 7,661 14.88%
-
NP to SH 9,350 7,566 10,099 8,264 6,899 5,768 7,638 14.47%
-
Tax Rate 4.72% 7.36% 9.41% 0.17% 0.59% 9.32% 0.89% -
Total Cost 55,221 48,274 58,030 51,845 45,862 41,266 50,549 6.08%
-
Net Worth 153,999 149,944 140,188 135,697 129,609 123,122 101,385 32.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 153,999 149,944 140,188 135,697 129,609 123,122 101,385 32.23%
NOSH 137,499 137,563 136,105 135,697 135,009 133,828 115,210 12.55%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.58% 13.56% 15.25% 13.84% 13.03% 12.35% 13.16% -
ROE 6.07% 5.05% 7.20% 6.09% 5.32% 4.68% 7.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.02 40.60 50.31 44.34 39.06 35.18 50.52 -4.68%
EPS 6.80 5.50 7.42 6.09 5.11 4.31 6.57 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.03 1.00 0.96 0.92 0.88 17.49%
Adjusted Per Share Value based on latest NOSH - 135,697
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.01 10.38 12.72 11.18 9.80 8.75 10.81 7.29%
EPS 1.74 1.41 1.88 1.54 1.28 1.07 1.42 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.2786 0.2605 0.2521 0.2408 0.2287 0.1884 32.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.64 2.02 2.05 1.53 1.23 1.00 0.66 -
P/RPS 5.61 4.98 4.07 3.45 3.15 2.84 1.31 164.41%
P/EPS 38.82 36.73 27.63 25.12 24.07 23.20 9.96 148.28%
EY 2.58 2.72 3.62 3.98 4.15 4.31 10.04 -59.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.85 1.99 1.53 1.28 1.09 0.75 115.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 -
Price 2.43 2.50 2.05 1.87 1.42 1.22 0.70 -
P/RPS 5.17 6.16 4.07 4.22 3.64 3.47 1.39 140.63%
P/EPS 35.74 45.45 27.63 30.71 27.79 28.31 10.56 125.92%
EY 2.80 2.20 3.62 3.26 3.60 3.53 9.47 -55.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.29 1.99 1.87 1.48 1.33 0.80 94.85%

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