[CBIP] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 69.13%
YoY- 64.05%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 60,173 52,732 47,083 58,210 51,178 41,557 40,382 30.42%
PBT 8,342 6,911 6,415 7,730 6,155 3,970 5,202 36.96%
Tax -14 -41 -598 -69 -1,433 -1,129 -1,933 -96.24%
NP 8,328 6,870 5,817 7,661 4,722 2,841 3,269 86.42%
-
NP to SH 8,264 6,899 5,768 7,638 4,516 2,668 3,269 85.46%
-
Tax Rate 0.17% 0.59% 9.32% 0.89% 23.28% 28.44% 37.16% -
Total Cost 51,845 45,862 41,266 50,549 46,456 38,716 37,113 24.93%
-
Net Worth 135,697 129,609 123,122 101,385 94,676 77,816 43,337 113.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 135,697 129,609 123,122 101,385 94,676 77,816 43,337 113.88%
NOSH 135,697 135,009 133,828 115,210 132,726 131,206 43,736 112.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.84% 13.03% 12.35% 13.16% 9.23% 6.84% 8.10% -
ROE 6.09% 5.32% 4.68% 7.53% 4.77% 3.43% 7.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.34 39.06 35.18 50.52 43.24 41.12 93.18 -39.02%
EPS 6.09 5.11 4.31 6.57 4.05 2.64 3.77 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.92 0.88 0.80 0.77 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 115,210
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.78 11.20 10.00 12.36 10.87 8.83 8.58 30.39%
EPS 1.76 1.47 1.23 1.62 0.96 0.57 0.69 86.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2882 0.2753 0.2615 0.2153 0.2011 0.1653 0.092 113.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.53 1.23 1.00 0.66 0.64 0.62 0.60 -
P/RPS 3.45 3.15 2.84 1.31 1.48 1.51 0.64 207.12%
P/EPS 25.12 24.07 23.20 9.96 16.77 23.48 7.95 115.17%
EY 3.98 4.15 4.31 10.04 5.96 4.26 12.57 -53.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.28 1.09 0.75 0.80 0.81 0.60 86.54%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 31/05/05 -
Price 1.87 1.42 1.22 0.70 0.67 0.67 1.10 -
P/RPS 4.22 3.64 3.47 1.39 1.55 1.63 1.18 133.67%
P/EPS 30.71 27.79 28.31 10.56 17.56 25.38 14.58 64.24%
EY 3.26 3.60 3.53 9.47 5.70 3.94 6.86 -39.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.48 1.33 0.80 0.84 0.87 1.10 42.39%

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