[CBIP] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -25.08%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 91,825 77,498 64,649 55,847 68,475 60,173 52,732 44.59%
PBT 15,622 15,175 9,895 8,175 11,530 8,342 6,911 71.98%
Tax -992 -96 -467 -602 -1,085 -14 -41 731.69%
NP 14,630 15,079 9,428 7,573 10,445 8,328 6,870 65.29%
-
NP to SH 14,593 15,037 9,350 7,566 10,099 8,264 6,899 64.55%
-
Tax Rate 6.35% 0.63% 4.72% 7.36% 9.41% 0.17% 0.59% -
Total Cost 77,195 62,419 55,221 48,274 58,030 51,845 45,862 41.36%
-
Net Worth 137,593 169,217 153,999 149,944 140,188 135,697 129,609 4.05%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 137,593 169,217 153,999 149,944 140,188 135,697 129,609 4.05%
NOSH 137,593 137,575 137,499 137,563 136,105 135,697 135,009 1.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.93% 19.46% 14.58% 13.56% 15.25% 13.84% 13.03% -
ROE 10.61% 8.89% 6.07% 5.05% 7.20% 6.09% 5.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.74 56.33 47.02 40.60 50.31 44.34 39.06 42.78%
EPS 10.61 10.93 6.80 5.50 7.42 6.09 5.11 62.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.23 1.12 1.09 1.03 1.00 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 137,563
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.06 14.40 12.01 10.38 12.72 11.18 9.80 44.56%
EPS 2.71 2.79 1.74 1.41 1.88 1.54 1.28 64.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.3144 0.2861 0.2786 0.2605 0.2521 0.2408 4.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.93 2.23 2.64 2.02 2.05 1.53 1.23 -
P/RPS 4.39 3.96 5.61 4.98 4.07 3.45 3.15 24.69%
P/EPS 27.63 20.40 38.82 36.73 27.63 25.12 24.07 9.60%
EY 3.62 4.90 2.58 2.72 3.62 3.98 4.15 -8.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.81 2.36 1.85 1.99 1.53 1.28 73.42%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 -
Price 2.50 2.71 2.43 2.50 2.05 1.87 1.42 -
P/RPS 3.75 4.81 5.17 6.16 4.07 4.22 3.64 1.99%
P/EPS 23.57 24.79 35.74 45.45 27.63 30.71 27.79 -10.37%
EY 4.24 4.03 2.80 2.20 3.62 3.26 3.60 11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.20 2.17 2.29 1.99 1.87 1.48 41.70%

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