[CBIP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.79%
YoY- 33.54%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 298,804 341,398 313,984 240,992 199,630 163,878 153,400 11.74%
PBT 59,546 34,450 62,550 36,140 26,652 18,402 17,140 23.05%
Tax -8,382 1,698 -5,814 -2,138 -1,278 -5,406 -6,228 5.07%
NP 51,164 36,148 56,736 34,002 25,374 12,996 10,912 29.35%
-
NP to SH 50,062 34,336 56,178 33,832 25,334 11,932 10,912 28.88%
-
Tax Rate 14.08% -4.93% 9.29% 5.92% 4.80% 29.38% 36.34% -
Total Cost 247,640 305,250 257,248 206,990 174,256 150,882 142,488 9.64%
-
Net Worth 261,936 225,752 204,958 154,031 129,640 77,816 71,778 24.06%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,364 13,518 - - - - - -
Div Payout % 26.70% 39.37% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 261,936 225,752 204,958 154,031 129,640 77,816 71,778 24.06%
NOSH 133,641 135,181 137,556 137,528 135,042 131,206 42,725 20.92%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.12% 10.59% 18.07% 14.11% 12.71% 7.93% 7.11% -
ROE 19.11% 15.21% 27.41% 21.96% 19.54% 15.33% 15.20% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 223.59 252.55 228.26 175.23 147.83 162.16 359.04 -7.58%
EPS 37.46 25.40 40.84 24.60 18.76 11.80 25.54 6.58%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.67 1.49 1.12 0.96 0.77 1.68 2.60%
Adjusted Per Share Value based on latest NOSH - 137,499
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 63.46 72.51 66.69 51.19 42.40 34.81 32.58 11.74%
EPS 10.63 7.29 11.93 7.19 5.38 2.53 2.32 28.86%
DPS 2.84 2.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5563 0.4795 0.4353 0.3272 0.2754 0.1653 0.1525 24.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.26 1.52 1.86 2.64 1.23 0.62 0.90 -
P/RPS 0.56 0.60 0.81 1.51 0.83 0.38 0.25 14.37%
P/EPS 3.36 5.98 4.55 10.73 6.56 5.25 3.52 -0.77%
EY 29.73 16.71 21.96 9.32 15.25 19.04 28.38 0.77%
DY 7.94 6.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.91 1.25 2.36 1.28 0.81 0.54 2.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 30/08/04 -
Price 1.59 1.54 1.74 2.43 1.42 0.67 0.89 -
P/RPS 0.71 0.61 0.76 1.39 0.96 0.41 0.25 18.99%
P/EPS 4.24 6.06 4.26 9.88 7.57 5.67 3.48 3.34%
EY 23.56 16.49 23.47 10.12 13.21 17.62 28.70 -3.23%
DY 6.29 6.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 1.17 2.17 1.48 0.87 0.53 7.32%

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