[CBIP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.21%
YoY- -34.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 304,211 310,171 327,127 331,468 395,103 423,610 421,444 -19.51%
PBT 75,822 61,631 55,313 49,084 46,155 56,513 69,324 6.14%
Tax -12,842 -11,819 -8,961 -6,779 -2,846 -3,873 -6,702 54.21%
NP 62,980 49,812 46,352 42,305 43,309 52,640 62,622 0.38%
-
NP to SH 61,257 48,244 44,404 40,382 42,157 50,819 61,023 0.25%
-
Tax Rate 16.94% 19.18% 16.20% 13.81% 6.17% 6.85% 9.67% -
Total Cost 241,231 260,359 280,775 289,163 351,794 370,970 358,822 -23.23%
-
Net Worth 273,034 133,738 258,095 142,902 236,519 225,974 225,682 13.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,595 - 6,765 6,765 6,765 6,765 - -
Div Payout % 10.77% - 15.24% 16.75% 16.05% 13.31% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,034 133,738 258,095 142,902 236,519 225,974 225,682 13.52%
NOSH 131,900 133,738 134,424 142,902 135,153 135,314 135,953 -1.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.70% 16.06% 14.17% 12.76% 10.96% 12.43% 14.86% -
ROE 22.44% 36.07% 17.20% 28.26% 17.82% 22.49% 27.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 230.64 231.92 243.35 231.95 292.34 313.06 309.99 -17.87%
EPS 46.44 36.07 33.03 28.26 31.19 37.56 44.89 2.28%
DPS 5.00 0.00 5.03 4.73 5.00 5.00 0.00 -
NAPS 2.07 1.00 1.92 1.00 1.75 1.67 1.66 15.83%
Adjusted Per Share Value based on latest NOSH - 142,902
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 64.61 65.88 69.48 70.40 83.92 89.97 89.51 -19.51%
EPS 13.01 10.25 9.43 8.58 8.95 10.79 12.96 0.25%
DPS 1.40 0.00 1.44 1.44 1.44 1.44 0.00 -
NAPS 0.5799 0.2841 0.5482 0.3035 0.5024 0.48 0.4793 13.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.26 1.39 1.39 1.55 1.52 0.99 -
P/RPS 0.74 0.54 0.57 0.60 0.53 0.49 0.32 74.78%
P/EPS 3.68 3.49 4.21 4.92 4.97 4.05 2.21 40.44%
EY 27.16 28.63 23.76 20.33 20.12 24.71 45.34 -28.91%
DY 2.92 0.00 3.62 3.41 3.23 3.29 0.00 -
P/NAPS 0.83 1.26 0.72 1.39 0.89 0.91 0.60 24.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 -
Price 1.69 1.59 1.19 1.29 1.45 1.54 1.27 -
P/RPS 0.73 0.69 0.49 0.56 0.50 0.49 0.41 46.84%
P/EPS 3.64 4.41 3.60 4.57 4.65 4.10 2.83 18.25%
EY 27.48 22.69 27.76 21.91 21.51 24.39 35.34 -15.42%
DY 2.96 0.00 4.23 3.67 3.45 3.25 0.00 -
P/NAPS 0.82 1.59 0.62 1.29 0.83 0.92 0.77 4.27%

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