[CBIP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.1%
YoY- 89.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 249,492 237,575 228,811 218,198 209,203 198,028 191,327 19.41%
PBT 38,407 35,423 33,663 29,398 27,211 24,270 23,057 40.65%
Tax -2,619 -2,193 -2,189 -722 -2,141 -3,229 -4,564 -31.01%
NP 35,788 33,230 31,474 28,676 25,070 21,041 18,493 55.48%
-
NP to SH 35,265 32,814 31,016 28,569 24,821 20,590 18,091 56.23%
-
Tax Rate 6.82% 6.19% 6.50% 2.46% 7.87% 13.30% 19.79% -
Total Cost 213,704 204,345 197,337 189,522 184,133 176,987 172,834 15.24%
-
Net Worth 153,999 149,944 140,188 135,697 129,609 123,122 101,385 32.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,814 4,814 - - - - - -
Div Payout % 13.65% 14.67% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 153,999 149,944 140,188 135,697 129,609 123,122 101,385 32.23%
NOSH 137,499 137,563 136,105 135,697 135,009 133,828 115,210 12.55%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.34% 13.99% 13.76% 13.14% 11.98% 10.63% 9.67% -
ROE 22.90% 21.88% 22.12% 21.05% 19.15% 16.72% 17.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 181.45 172.70 168.11 160.80 154.95 147.97 166.07 6.09%
EPS 25.65 23.85 22.79 21.05 18.38 15.39 15.70 38.84%
DPS 3.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.03 1.00 0.96 0.92 0.88 17.49%
Adjusted Per Share Value based on latest NOSH - 135,697
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.35 44.14 42.51 40.54 38.87 36.79 35.55 19.40%
EPS 6.55 6.10 5.76 5.31 4.61 3.83 3.36 56.24%
DPS 0.89 0.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.2786 0.2605 0.2521 0.2408 0.2287 0.1884 32.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.64 2.02 2.05 1.53 1.23 1.00 0.66 -
P/RPS 1.45 1.17 1.22 0.95 0.79 0.68 0.40 136.53%
P/EPS 10.29 8.47 9.00 7.27 6.69 6.50 4.20 82.03%
EY 9.71 11.81 11.12 13.76 14.95 15.39 23.79 -45.06%
DY 1.33 1.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.85 1.99 1.53 1.28 1.09 0.75 115.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 -
Price 2.43 2.50 2.05 1.87 1.42 1.22 0.70 -
P/RPS 1.34 1.45 1.22 1.16 0.92 0.82 0.42 117.18%
P/EPS 9.47 10.48 9.00 8.88 7.72 7.93 4.46 65.42%
EY 10.55 9.54 11.12 11.26 12.95 12.61 22.43 -39.60%
DY 1.44 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.29 1.99 1.87 1.48 1.33 0.80 94.85%

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