[CBIP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.58%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 529,788 270,552 298,804 341,398 313,984 240,992 199,630 17.64%
PBT 97,796 57,080 59,546 34,450 62,550 36,140 26,652 24.16%
Tax 284,152 34,008 -8,382 1,698 -5,814 -2,138 -1,278 -
NP 381,948 91,088 51,164 36,148 56,736 34,002 25,374 57.06%
-
NP to SH 376,012 91,788 50,062 34,336 56,178 33,832 25,334 56.70%
-
Tax Rate -290.56% -59.58% 14.08% -4.93% 9.29% 5.92% 4.80% -
Total Cost 147,840 179,464 247,640 305,250 257,248 206,990 174,256 -2.70%
-
Net Worth 472,295 274,239 261,936 225,752 204,958 154,031 129,640 24.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 214,679 - 13,364 13,518 - - - -
Div Payout % 57.09% - 26.70% 39.37% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 472,295 274,239 261,936 225,752 204,958 154,031 129,640 24.02%
NOSH 268,349 137,119 133,641 135,181 137,556 137,528 135,042 12.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 72.09% 33.67% 17.12% 10.59% 18.07% 14.11% 12.71% -
ROE 79.61% 33.47% 19.11% 15.21% 27.41% 21.96% 19.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 197.42 197.31 223.59 252.55 228.26 175.23 147.83 4.93%
EPS 140.12 33.46 37.46 25.40 40.84 24.60 18.76 39.76%
DPS 80.00 0.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.76 2.00 1.96 1.67 1.49 1.12 0.96 10.61%
Adjusted Per Share Value based on latest NOSH - 135,314
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 112.52 57.46 63.46 72.51 66.69 51.19 42.40 17.64%
EPS 79.86 19.50 10.63 7.29 11.93 7.19 5.38 56.70%
DPS 45.60 0.00 2.84 2.87 0.00 0.00 0.00 -
NAPS 1.0031 0.5825 0.5563 0.4795 0.4353 0.3272 0.2754 24.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.54 2.00 1.26 1.52 1.86 2.64 1.23 -
P/RPS 1.29 1.01 0.56 0.60 0.81 1.51 0.83 7.61%
P/EPS 1.81 2.99 3.36 5.98 4.55 10.73 6.56 -19.29%
EY 55.17 33.47 29.73 16.71 21.96 9.32 15.25 23.87%
DY 31.50 0.00 7.94 6.58 0.00 0.00 0.00 -
P/NAPS 1.44 1.00 0.64 0.91 1.25 2.36 1.28 1.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 -
Price 2.70 1.92 1.59 1.54 1.74 2.43 1.42 -
P/RPS 1.37 0.97 0.71 0.61 0.76 1.39 0.96 6.10%
P/EPS 1.93 2.87 4.24 6.06 4.26 9.88 7.57 -20.35%
EY 51.90 34.86 23.56 16.49 23.47 10.12 13.21 25.58%
DY 29.63 0.00 6.29 6.49 0.00 0.00 0.00 -
P/NAPS 1.53 0.96 0.81 0.92 1.17 2.17 1.48 0.55%

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