[CBIP] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.32%
YoY- 80.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 92,015 95,320 73,165 62,111 119,871 82,137 76,721 12.84%
PBT 27,011 21,110 17,376 11,164 23,971 27,187 15,012 47.77%
Tax 5,445 6,665 6,397 10,607 -5,273 -3,677 -2,126 -
NP 32,456 27,775 23,773 21,771 18,698 23,510 12,886 84.80%
-
NP to SH 31,340 27,369 24,010 21,884 18,188 23,109 12,879 80.62%
-
Tax Rate -20.16% -31.57% -36.82% -95.01% 22.00% 13.52% 14.16% -
Total Cost 59,559 67,545 49,392 40,340 101,173 58,627 63,835 -4.50%
-
Net Worth 268,866 271,383 274,243 261,927 262,578 273,034 262,127 1.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 6,595 6,686 -
Div Payout % - - - - - 28.54% 51.92% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 268,866 271,383 274,243 261,927 262,578 273,034 262,127 1.70%
NOSH 134,433 135,691 137,121 130,963 131,289 131,900 133,738 0.34%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 35.27% 29.14% 32.49% 35.05% 15.60% 28.62% 16.80% -
ROE 11.66% 10.09% 8.76% 8.36% 6.93% 8.46% 4.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.45 70.25 53.36 47.43 91.30 62.27 57.37 12.45%
EPS 11.66 10.09 8.75 8.35 13.85 17.52 9.63 13.56%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.07 1.96 1.35%
Adjusted Per Share Value based on latest NOSH - 130,963
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.10 17.71 13.59 11.54 22.27 15.26 14.25 12.88%
EPS 5.82 5.08 4.46 4.07 3.38 4.29 2.39 80.70%
DPS 0.00 0.00 0.00 0.00 0.00 1.23 1.24 -
NAPS 0.4995 0.5042 0.5095 0.4866 0.4878 0.5073 0.487 1.69%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.21 1.74 2.00 1.96 1.84 1.71 1.26 -
P/RPS 3.23 2.48 3.75 4.13 2.02 2.75 2.20 29.08%
P/EPS 9.48 8.63 11.42 11.73 13.28 9.76 13.08 -19.26%
EY 10.55 11.59 8.76 8.53 7.53 10.25 7.64 23.93%
DY 0.00 0.00 0.00 0.00 0.00 2.92 3.97 -
P/NAPS 1.11 0.87 1.00 0.98 0.92 0.83 0.64 44.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 25/08/11 30/05/11 24/02/11 18/11/10 23/08/10 -
Price 2.56 1.98 1.92 2.15 1.97 1.69 1.59 -
P/RPS 3.74 2.82 3.60 4.53 2.16 2.71 2.77 22.09%
P/EPS 10.98 9.82 10.97 12.87 14.22 9.65 16.51 -23.75%
EY 9.11 10.19 9.12 7.77 7.03 10.37 6.06 31.13%
DY 0.00 0.00 0.00 0.00 0.00 2.96 3.14 -
P/NAPS 1.28 0.99 0.96 1.08 0.99 0.82 0.81 35.55%

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