[CBIP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.2%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 77,498 64,649 55,847 68,475 60,173 52,732 47,083 39.36%
PBT 15,175 9,895 8,175 11,530 8,342 6,911 6,415 77.44%
Tax -96 -467 -602 -1,085 -14 -41 -598 -70.42%
NP 15,079 9,428 7,573 10,445 8,328 6,870 5,817 88.59%
-
NP to SH 15,037 9,350 7,566 10,099 8,264 6,899 5,768 89.30%
-
Tax Rate 0.63% 4.72% 7.36% 9.41% 0.17% 0.59% 9.32% -
Total Cost 62,419 55,221 48,274 58,030 51,845 45,862 41,266 31.73%
-
Net Worth 169,217 153,999 149,944 140,188 135,697 129,609 123,122 23.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,217 153,999 149,944 140,188 135,697 129,609 123,122 23.59%
NOSH 137,575 137,499 137,563 136,105 135,697 135,009 133,828 1.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.46% 14.58% 13.56% 15.25% 13.84% 13.03% 12.35% -
ROE 8.89% 6.07% 5.05% 7.20% 6.09% 5.32% 4.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 56.33 47.02 40.60 50.31 44.34 39.06 35.18 36.82%
EPS 10.93 6.80 5.50 7.42 6.09 5.11 4.31 85.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 1.09 1.03 1.00 0.96 0.92 21.33%
Adjusted Per Share Value based on latest NOSH - 136,105
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.40 12.01 10.38 12.72 11.18 9.80 8.75 39.34%
EPS 2.79 1.74 1.41 1.88 1.54 1.28 1.07 89.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3144 0.2861 0.2786 0.2605 0.2521 0.2408 0.2287 23.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.23 2.64 2.02 2.05 1.53 1.23 1.00 -
P/RPS 3.96 5.61 4.98 4.07 3.45 3.15 2.84 24.78%
P/EPS 20.40 38.82 36.73 27.63 25.12 24.07 23.20 -8.20%
EY 4.90 2.58 2.72 3.62 3.98 4.15 4.31 8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.36 1.85 1.99 1.53 1.28 1.09 40.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 -
Price 2.71 2.43 2.50 2.05 1.87 1.42 1.22 -
P/RPS 4.81 5.17 6.16 4.07 4.22 3.64 3.47 24.29%
P/EPS 24.79 35.74 45.45 27.63 30.71 27.79 28.31 -8.46%
EY 4.03 2.80 2.20 3.62 3.26 3.60 3.53 9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.17 2.29 1.99 1.87 1.48 1.33 39.82%

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