[CBIP] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 79.43%
YoY- 128.89%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 73,165 62,111 119,871 82,137 76,721 72,681 72,672 0.45%
PBT 17,376 11,164 23,971 27,187 15,012 14,761 18,862 -5.33%
Tax 6,397 10,607 -5,273 -3,677 -2,126 -2,065 -4,974 -
NP 23,773 21,771 18,698 23,510 12,886 12,696 13,888 43.23%
-
NP to SH 24,010 21,884 18,188 23,109 12,879 12,152 13,117 49.80%
-
Tax Rate -36.82% -95.01% 22.00% 13.52% 14.16% 13.99% 26.37% -
Total Cost 49,392 40,340 101,173 58,627 63,835 59,985 58,784 -10.98%
-
Net Worth 274,243 261,927 262,578 273,034 262,127 258,095 142,902 54.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 6,595 6,686 - - -
Div Payout % - - - 28.54% 51.92% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 274,243 261,927 262,578 273,034 262,127 258,095 142,902 54.61%
NOSH 137,121 130,963 131,289 131,900 133,738 134,424 142,902 -2.72%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 32.49% 35.05% 15.60% 28.62% 16.80% 17.47% 19.11% -
ROE 8.76% 8.36% 6.93% 8.46% 4.91% 4.71% 9.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 53.36 47.43 91.30 62.27 57.37 54.07 50.85 3.27%
EPS 8.75 8.35 13.85 17.52 9.63 9.04 9.68 -6.52%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.07 1.96 1.92 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 131,900
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.59 11.54 22.27 15.26 14.25 13.50 13.50 0.44%
EPS 4.46 4.07 3.38 4.29 2.39 2.26 2.44 49.66%
DPS 0.00 0.00 0.00 1.23 1.24 0.00 0.00 -
NAPS 0.5095 0.4866 0.4878 0.5073 0.487 0.4795 0.2655 54.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.00 1.96 1.84 1.71 1.26 1.39 1.39 -
P/RPS 3.75 4.13 2.02 2.75 2.20 2.57 2.73 23.64%
P/EPS 11.42 11.73 13.28 9.76 13.08 15.38 15.14 -17.17%
EY 8.76 8.53 7.53 10.25 7.64 6.50 6.60 20.83%
DY 0.00 0.00 0.00 2.92 3.97 0.00 0.00 -
P/NAPS 1.00 0.98 0.92 0.83 0.64 0.72 1.39 -19.75%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 24/02/11 18/11/10 23/08/10 27/05/10 25/02/10 -
Price 1.92 2.15 1.97 1.69 1.59 1.19 1.29 -
P/RPS 3.60 4.53 2.16 2.71 2.77 2.20 2.54 26.25%
P/EPS 10.97 12.87 14.22 9.65 16.51 13.16 14.05 -15.24%
EY 9.12 7.77 7.03 10.37 6.06 7.60 7.12 17.99%
DY 0.00 0.00 0.00 2.96 3.14 0.00 0.00 -
P/NAPS 0.96 1.08 0.99 0.82 0.81 0.62 1.29 -17.92%

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