[CBIP] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -39.38%
YoY- 16.92%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 136,307 116,604 91,511 65,481 91,825 77,498 64,649 64.05%
PBT 15,933 23,354 21,505 9,770 15,622 15,175 9,895 37.18%
Tax -1,041 -3,681 -2,097 -810 -992 -96 -467 70.22%
NP 14,892 19,673 19,408 8,960 14,630 15,079 9,428 35.44%
-
NP to SH 14,892 18,758 19,243 8,846 14,593 15,037 9,350 36.19%
-
Tax Rate 6.53% 15.76% 9.75% 8.29% 6.35% 0.63% 4.72% -
Total Cost 121,415 96,931 72,103 56,521 77,195 62,419 55,221 68.68%
-
Net Worth 222,901 211,783 204,946 192,603 137,593 169,217 153,999 27.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 6,876 - 6,878 - - - -
Div Payout % - 36.66% - 77.76% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 222,901 211,783 204,946 192,603 137,593 169,217 153,999 27.81%
NOSH 135,915 137,521 137,548 137,573 137,593 137,575 137,499 -0.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.93% 16.87% 21.21% 13.68% 15.93% 19.46% 14.58% -
ROE 6.68% 8.86% 9.39% 4.59% 10.61% 8.89% 6.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 100.29 84.79 66.53 47.60 66.74 56.33 47.02 65.31%
EPS 10.09 13.64 13.99 6.43 10.61 10.93 6.80 29.93%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.64 1.54 1.49 1.40 1.00 1.23 1.12 28.79%
Adjusted Per Share Value based on latest NOSH - 137,573
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.95 24.77 19.44 13.91 19.50 16.46 13.73 64.06%
EPS 3.16 3.98 4.09 1.88 3.10 3.19 1.99 35.91%
DPS 0.00 1.46 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.4734 0.4498 0.4353 0.4091 0.2922 0.3594 0.3271 27.80%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 1.57 1.86 1.99 2.93 2.23 2.64 -
P/RPS 0.81 1.85 2.80 4.18 4.39 3.96 5.61 -72.31%
P/EPS 7.39 11.51 13.30 30.95 27.63 20.40 38.82 -66.74%
EY 13.53 8.69 7.52 3.23 3.62 4.90 2.58 200.33%
DY 0.00 3.18 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.49 1.02 1.25 1.42 2.93 1.81 2.36 -64.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 -
Price 0.90 1.17 1.74 2.10 2.50 2.71 2.43 -
P/RPS 0.90 1.38 2.62 4.41 3.75 4.81 5.17 -68.65%
P/EPS 8.21 8.58 12.44 32.66 23.57 24.79 35.74 -62.32%
EY 12.17 11.66 8.04 3.06 4.24 4.03 2.80 165.14%
DY 0.00 4.27 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 1.17 1.50 2.50 2.20 2.17 -59.78%

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