[CBIP] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 58.77%
YoY- 66.05%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 270,552 298,804 341,398 313,984 240,992 199,630 163,878 8.71%
PBT 57,080 59,546 34,450 62,550 36,140 26,652 18,402 20.75%
Tax 34,008 -8,382 1,698 -5,814 -2,138 -1,278 -5,406 -
NP 91,088 51,164 36,148 56,736 34,002 25,374 12,996 38.31%
-
NP to SH 91,788 50,062 34,336 56,178 33,832 25,334 11,932 40.47%
-
Tax Rate -59.58% 14.08% -4.93% 9.29% 5.92% 4.80% 29.38% -
Total Cost 179,464 247,640 305,250 257,248 206,990 174,256 150,882 2.93%
-
Net Worth 274,239 261,936 225,752 204,958 154,031 129,640 77,816 23.34%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 13,364 13,518 - - - - -
Div Payout % - 26.70% 39.37% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 274,239 261,936 225,752 204,958 154,031 129,640 77,816 23.34%
NOSH 137,119 133,641 135,181 137,556 137,528 135,042 131,206 0.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.67% 17.12% 10.59% 18.07% 14.11% 12.71% 7.93% -
ROE 33.47% 19.11% 15.21% 27.41% 21.96% 19.54% 15.33% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 197.31 223.59 252.55 228.26 175.23 147.83 162.16 3.32%
EPS 33.46 37.46 25.40 40.84 24.60 18.76 11.80 18.96%
DPS 0.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.96 1.67 1.49 1.12 0.96 0.77 17.23%
Adjusted Per Share Value based on latest NOSH - 137,548
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 57.46 63.46 72.51 66.69 51.19 42.40 34.81 8.70%
EPS 19.50 10.63 7.29 11.93 7.19 5.38 2.53 40.52%
DPS 0.00 2.84 2.87 0.00 0.00 0.00 0.00 -
NAPS 0.5825 0.5563 0.4795 0.4353 0.3272 0.2754 0.1653 23.34%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.00 1.26 1.52 1.86 2.64 1.23 0.62 -
P/RPS 1.01 0.56 0.60 0.81 1.51 0.83 0.38 17.68%
P/EPS 2.99 3.36 5.98 4.55 10.73 6.56 5.25 -8.95%
EY 33.47 29.73 16.71 21.96 9.32 15.25 19.04 9.85%
DY 0.00 7.94 6.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.64 0.91 1.25 2.36 1.28 0.81 3.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 -
Price 1.92 1.59 1.54 1.74 2.43 1.42 0.67 -
P/RPS 0.97 0.71 0.61 0.76 1.39 0.96 0.41 15.42%
P/EPS 2.87 4.24 6.06 4.26 9.88 7.57 5.67 -10.72%
EY 34.86 23.56 16.49 23.47 10.12 13.21 17.62 12.03%
DY 0.00 6.29 6.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.92 1.17 2.17 1.48 0.87 1.65%

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