[CBIP] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.49%
YoY- 32.64%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 395,103 423,610 421,444 409,903 365,421 326,315 299,453 20.27%
PBT 46,155 56,513 69,324 70,562 70,251 62,072 50,462 -5.76%
Tax -2,846 -3,873 -6,702 -7,629 -7,580 -3,995 -2,365 13.12%
NP 43,309 52,640 62,622 62,933 62,671 58,077 48,097 -6.74%
-
NP to SH 42,157 50,819 61,023 61,739 61,440 57,719 47,826 -8.06%
-
Tax Rate 6.17% 6.85% 9.67% 10.81% 10.79% 6.44% 4.69% -
Total Cost 351,794 370,970 358,822 346,970 302,750 268,238 251,356 25.09%
-
Net Worth 236,519 225,974 225,682 222,901 211,783 204,946 192,603 14.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,765 6,765 - - - - - -
Div Payout % 16.05% 13.31% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 236,519 225,974 225,682 222,901 211,783 204,946 192,603 14.66%
NOSH 135,153 135,314 135,953 135,915 137,521 137,548 137,573 -1.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.96% 12.43% 14.86% 15.35% 17.15% 17.80% 16.06% -
ROE 17.82% 22.49% 27.04% 27.70% 29.01% 28.16% 24.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 292.34 313.06 309.99 301.59 265.72 237.24 217.67 21.70%
EPS 31.19 37.56 44.89 45.42 44.68 41.96 34.76 -6.96%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.67 1.66 1.64 1.54 1.49 1.40 16.02%
Adjusted Per Share Value based on latest NOSH - 135,915
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.41 78.70 78.30 76.15 67.89 60.63 55.63 20.28%
EPS 7.83 9.44 11.34 11.47 11.41 10.72 8.89 -8.10%
DPS 1.26 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4394 0.4198 0.4193 0.4141 0.3935 0.3808 0.3578 14.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.55 1.52 0.99 0.81 1.57 1.86 1.99 -
P/RPS 0.53 0.49 0.32 0.27 0.59 0.78 0.91 -30.23%
P/EPS 4.97 4.05 2.21 1.78 3.51 4.43 5.72 -8.93%
EY 20.12 24.71 45.34 56.08 28.46 22.56 17.47 9.86%
DY 3.23 3.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.60 0.49 1.02 1.25 1.42 -26.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 23/05/08 -
Price 1.45 1.54 1.27 0.90 1.17 1.74 2.10 -
P/RPS 0.50 0.49 0.41 0.30 0.44 0.73 0.96 -35.24%
P/EPS 4.65 4.10 2.83 1.98 2.62 4.15 6.04 -15.98%
EY 21.51 24.39 35.34 50.47 38.19 24.12 16.55 19.07%
DY 3.45 3.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.77 0.55 0.76 1.17 1.50 -32.57%

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