[CBIP] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.61%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 88,097 93,677 77,022 136,307 116,604 91,511 65,481 21.84%
PBT 12,996 8,694 8,532 15,933 23,354 21,505 9,770 20.93%
Tax -2,654 732 117 -1,041 -3,681 -2,097 -810 120.44%
NP 10,342 9,426 8,649 14,892 19,673 19,408 8,960 10.02%
-
NP to SH 10,096 9,039 8,130 14,892 18,758 19,243 8,846 9.20%
-
Tax Rate 20.42% -8.42% -1.37% 6.53% 15.76% 9.75% 8.29% -
Total Cost 77,755 84,251 68,373 121,415 96,931 72,103 56,521 23.66%
-
Net Worth 236,519 225,974 225,682 222,901 211,783 204,946 192,603 14.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,765 - - 6,876 - 6,878 -
Div Payout % - 74.85% - - 36.66% - 77.76% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 236,519 225,974 225,682 222,901 211,783 204,946 192,603 14.66%
NOSH 135,153 135,314 135,953 135,915 137,521 137,548 137,573 -1.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.74% 10.06% 11.23% 10.93% 16.87% 21.21% 13.68% -
ROE 4.27% 4.00% 3.60% 6.68% 8.86% 9.39% 4.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.18 69.23 56.65 100.29 84.79 66.53 47.60 23.28%
EPS 7.47 6.68 5.98 10.09 13.64 13.99 6.43 10.50%
DPS 0.00 5.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 1.75 1.67 1.66 1.64 1.54 1.49 1.40 16.02%
Adjusted Per Share Value based on latest NOSH - 135,915
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.37 17.40 14.31 25.32 21.66 17.00 12.17 21.83%
EPS 1.88 1.68 1.51 2.77 3.49 3.58 1.64 9.52%
DPS 0.00 1.26 0.00 0.00 1.28 0.00 1.28 -
NAPS 0.4394 0.4198 0.4193 0.4141 0.3935 0.3808 0.3578 14.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.55 1.52 0.99 0.81 1.57 1.86 1.99 -
P/RPS 2.38 2.20 1.75 0.81 1.85 2.80 4.18 -31.28%
P/EPS 20.75 22.75 16.56 7.39 11.51 13.30 30.95 -23.37%
EY 4.82 4.39 6.04 13.53 8.69 7.52 3.23 30.55%
DY 0.00 3.29 0.00 0.00 3.18 0.00 2.51 -
P/NAPS 0.89 0.91 0.60 0.49 1.02 1.25 1.42 -26.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 23/05/08 -
Price 1.45 1.54 1.27 0.90 1.17 1.74 2.10 -
P/RPS 2.22 2.22 2.24 0.90 1.38 2.62 4.41 -36.69%
P/EPS 19.41 23.05 21.24 8.21 8.58 12.44 32.66 -29.29%
EY 5.15 4.34 4.71 12.17 11.66 8.04 3.06 41.44%
DY 0.00 3.25 0.00 0.00 4.27 0.00 2.38 -
P/NAPS 0.83 0.92 0.77 0.55 0.76 1.17 1.50 -32.57%

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