[CBIP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.21%
YoY- 47.15%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 326,315 299,453 289,819 266,817 249,492 237,575 228,811 26.72%
PBT 62,072 50,462 48,867 45,240 38,407 35,423 33,663 50.42%
Tax -3,995 -2,365 -2,157 -2,701 -2,619 -2,193 -2,189 49.39%
NP 58,077 48,097 46,710 42,539 35,788 33,230 31,474 50.49%
-
NP to SH 57,719 47,826 46,546 42,038 35,265 32,814 31,016 51.35%
-
Tax Rate 6.44% 4.69% 4.41% 5.97% 6.82% 6.19% 6.50% -
Total Cost 268,238 251,356 243,109 224,278 213,704 204,345 197,337 22.73%
-
Net Worth 204,946 192,603 137,593 169,217 153,999 149,944 140,188 28.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,814 4,814 4,814 4,814 - -
Div Payout % - - 10.34% 11.45% 13.65% 14.67% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,946 192,603 137,593 169,217 153,999 149,944 140,188 28.84%
NOSH 137,548 137,573 137,593 137,575 137,499 137,563 136,105 0.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.80% 16.06% 16.12% 15.94% 14.34% 13.99% 13.76% -
ROE 28.16% 24.83% 33.83% 24.84% 22.90% 21.88% 22.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 237.24 217.67 210.63 193.94 181.45 172.70 168.11 25.84%
EPS 41.96 34.76 33.83 30.56 25.65 23.85 22.79 50.27%
DPS 0.00 0.00 3.50 3.50 3.50 3.50 0.00 -
NAPS 1.49 1.40 1.00 1.23 1.12 1.09 1.03 27.93%
Adjusted Per Share Value based on latest NOSH - 137,575
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.63 55.63 53.84 49.57 46.35 44.14 42.51 26.73%
EPS 10.72 8.89 8.65 7.81 6.55 6.10 5.76 51.36%
DPS 0.00 0.00 0.89 0.89 0.89 0.89 0.00 -
NAPS 0.3808 0.3578 0.2556 0.3144 0.2861 0.2786 0.2605 28.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.86 1.99 2.93 2.23 2.64 2.02 2.05 -
P/RPS 0.78 0.91 1.39 1.15 1.45 1.17 1.22 -25.80%
P/EPS 4.43 5.72 8.66 7.30 10.29 8.47 9.00 -37.68%
EY 22.56 17.47 11.55 13.70 9.71 11.81 11.12 60.32%
DY 0.00 0.00 1.19 1.57 1.33 1.73 0.00 -
P/NAPS 1.25 1.42 2.93 1.81 2.36 1.85 1.99 -26.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 29/05/07 26/02/07 -
Price 1.74 2.10 2.50 2.71 2.43 2.50 2.05 -
P/RPS 0.73 0.96 1.19 1.40 1.34 1.45 1.22 -29.01%
P/EPS 4.15 6.04 7.39 8.87 9.47 10.48 9.00 -40.34%
EY 24.12 16.55 13.53 11.28 10.55 9.54 11.12 67.64%
DY 0.00 0.00 1.40 1.29 1.44 1.40 0.00 -
P/NAPS 1.17 1.50 2.50 2.20 2.17 2.29 1.99 -29.84%

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