[CBIP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.74%
YoY- 23.54%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 218,198 209,203 198,028 191,327 180,194 188,483 188,779 10.12%
PBT 29,398 27,211 24,270 23,057 21,923 22,745 23,735 15.31%
Tax -722 -2,141 -3,229 -4,564 -6,435 -7,447 -8,290 -80.32%
NP 28,676 25,070 21,041 18,493 15,488 15,298 15,445 51.00%
-
NP to SH 28,569 24,821 20,590 18,091 15,109 15,125 15,445 50.62%
-
Tax Rate 2.46% 7.87% 13.30% 19.79% 29.35% 32.74% 34.93% -
Total Cost 189,522 184,133 176,987 172,834 164,706 173,185 173,334 6.12%
-
Net Worth 135,697 129,609 123,122 101,385 94,676 77,816 43,337 113.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 135,697 129,609 123,122 101,385 94,676 77,816 43,337 113.88%
NOSH 135,697 135,009 133,828 115,210 132,726 131,206 43,736 112.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.14% 11.98% 10.63% 9.67% 8.60% 8.12% 8.18% -
ROE 21.05% 19.15% 16.72% 17.84% 15.96% 19.44% 35.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 160.80 154.95 147.97 166.07 152.26 186.50 435.60 -48.50%
EPS 21.05 18.38 15.39 15.70 12.77 14.97 35.64 -29.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.92 0.88 0.80 0.77 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 115,210
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 40.54 38.87 36.79 35.55 33.48 35.02 35.07 10.13%
EPS 5.31 4.61 3.83 3.36 2.81 2.81 2.87 50.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.2408 0.2287 0.1884 0.1759 0.1446 0.0805 113.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.53 1.23 1.00 0.66 0.64 0.62 0.60 -
P/RPS 0.95 0.79 0.68 0.40 0.42 0.33 0.14 258.00%
P/EPS 7.27 6.69 6.50 4.20 5.01 4.14 1.68 165.31%
EY 13.76 14.95 15.39 23.79 19.95 24.14 59.40 -62.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.28 1.09 0.75 0.80 0.81 0.60 86.54%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 31/05/05 -
Price 1.87 1.42 1.22 0.70 0.67 0.67 1.10 -
P/RPS 1.16 0.92 0.82 0.42 0.44 0.36 0.25 177.93%
P/EPS 8.88 7.72 7.93 4.46 5.25 4.48 3.09 102.00%
EY 11.26 12.95 12.61 22.43 19.05 22.34 32.40 -50.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.48 1.33 0.80 0.84 0.87 1.10 42.39%

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