[CBIP] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.57%
YoY- 71.44%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 266,817 249,492 237,575 228,811 218,198 209,203 198,028 21.96%
PBT 45,240 38,407 35,423 33,663 29,398 27,211 24,270 51.40%
Tax -2,701 -2,619 -2,193 -2,189 -722 -2,141 -3,229 -11.21%
NP 42,539 35,788 33,230 31,474 28,676 25,070 21,041 59.81%
-
NP to SH 42,038 35,265 32,814 31,016 28,569 24,821 20,590 60.86%
-
Tax Rate 5.97% 6.82% 6.19% 6.50% 2.46% 7.87% 13.30% -
Total Cost 224,278 213,704 204,345 197,337 189,522 184,133 176,987 17.08%
-
Net Worth 169,217 153,999 149,944 140,188 135,697 129,609 123,122 23.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,814 4,814 4,814 - - - - -
Div Payout % 11.45% 13.65% 14.67% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,217 153,999 149,944 140,188 135,697 129,609 123,122 23.59%
NOSH 137,575 137,499 137,563 136,105 135,697 135,009 133,828 1.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.94% 14.34% 13.99% 13.76% 13.14% 11.98% 10.63% -
ROE 24.84% 22.90% 21.88% 22.12% 21.05% 19.15% 16.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 193.94 181.45 172.70 168.11 160.80 154.95 147.97 19.74%
EPS 30.56 25.65 23.85 22.79 21.05 18.38 15.39 57.91%
DPS 3.50 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 1.09 1.03 1.00 0.96 0.92 21.33%
Adjusted Per Share Value based on latest NOSH - 136,105
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.57 46.35 44.14 42.51 40.54 38.87 36.79 21.96%
EPS 7.81 6.55 6.10 5.76 5.31 4.61 3.83 60.73%
DPS 0.89 0.89 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.3144 0.2861 0.2786 0.2605 0.2521 0.2408 0.2287 23.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.23 2.64 2.02 2.05 1.53 1.23 1.00 -
P/RPS 1.15 1.45 1.17 1.22 0.95 0.79 0.68 41.90%
P/EPS 7.30 10.29 8.47 9.00 7.27 6.69 6.50 8.03%
EY 13.70 9.71 11.81 11.12 13.76 14.95 15.39 -7.45%
DY 1.57 1.33 1.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.36 1.85 1.99 1.53 1.28 1.09 40.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 -
Price 2.71 2.43 2.50 2.05 1.87 1.42 1.22 -
P/RPS 1.40 1.34 1.45 1.22 1.16 0.92 0.82 42.80%
P/EPS 8.87 9.47 10.48 9.00 8.88 7.72 7.93 7.74%
EY 11.28 10.55 9.54 11.12 11.26 12.95 12.61 -7.15%
DY 1.29 1.44 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.17 2.29 1.99 1.87 1.48 1.33 39.82%

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