[CBIP] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.69%
YoY- -46.18%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 76,721 72,681 72,672 88,097 93,677 77,022 136,307 -31.90%
PBT 15,012 14,761 18,862 12,996 8,694 8,532 15,933 -3.90%
Tax -2,126 -2,065 -4,974 -2,654 732 117 -1,041 61.17%
NP 12,886 12,696 13,888 10,342 9,426 8,649 14,892 -9.21%
-
NP to SH 12,879 12,152 13,117 10,096 9,039 8,130 14,892 -9.25%
-
Tax Rate 14.16% 13.99% 26.37% 20.42% -8.42% -1.37% 6.53% -
Total Cost 63,835 59,985 58,784 77,755 84,251 68,373 121,415 -34.93%
-
Net Worth 262,127 258,095 142,902 236,519 225,974 225,682 222,901 11.44%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,686 - - - 6,765 - - -
Div Payout % 51.92% - - - 74.85% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 262,127 258,095 142,902 236,519 225,974 225,682 222,901 11.44%
NOSH 133,738 134,424 142,902 135,153 135,314 135,953 135,915 -1.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.80% 17.47% 19.11% 11.74% 10.06% 11.23% 10.93% -
ROE 4.91% 4.71% 9.18% 4.27% 4.00% 3.60% 6.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.37 54.07 50.85 65.18 69.23 56.65 100.29 -31.16%
EPS 9.63 9.04 9.68 7.47 6.68 5.98 10.09 -3.07%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.96 1.92 1.00 1.75 1.67 1.66 1.64 12.65%
Adjusted Per Share Value based on latest NOSH - 135,153
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.25 13.50 13.50 16.37 17.40 14.31 25.32 -31.90%
EPS 2.39 2.26 2.44 1.88 1.68 1.51 2.77 -9.39%
DPS 1.24 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.487 0.4795 0.2655 0.4394 0.4198 0.4193 0.4141 11.44%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.39 1.39 1.55 1.52 0.99 0.81 -
P/RPS 2.20 2.57 2.73 2.38 2.20 1.75 0.81 95.02%
P/EPS 13.08 15.38 15.14 20.75 22.75 16.56 7.39 46.47%
EY 7.64 6.50 6.60 4.82 4.39 6.04 13.53 -31.75%
DY 3.97 0.00 0.00 0.00 3.29 0.00 0.00 -
P/NAPS 0.64 0.72 1.39 0.89 0.91 0.60 0.49 19.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 -
Price 1.59 1.19 1.29 1.45 1.54 1.27 0.90 -
P/RPS 2.77 2.20 2.54 2.22 2.22 2.24 0.90 112.02%
P/EPS 16.51 13.16 14.05 19.41 23.05 21.24 8.21 59.52%
EY 6.06 7.60 7.12 5.15 4.34 4.71 12.17 -37.25%
DY 3.14 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 0.81 0.62 1.29 0.83 0.92 0.77 0.55 29.53%

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