[CBIP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.33%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 453,276 248,444 290,724 308,088 261,924 223,388 188,332 15.74%
PBT 85,580 44,656 59,044 34,128 39,080 32,700 25,660 22.20%
Tax -6,284 42,428 -8,260 468 -3,240 -2,408 -2,392 17.44%
NP 79,296 87,084 50,784 34,596 35,840 30,292 23,268 22.65%
-
NP to SH 99,028 87,536 48,608 32,520 35,384 30,264 23,072 27.45%
-
Tax Rate 7.34% -95.01% 13.99% -1.37% 8.29% 7.36% 9.32% -
Total Cost 373,980 161,360 239,940 273,492 226,084 193,096 165,064 14.58%
-
Net Worth 392,456 261,927 258,095 225,682 192,603 149,944 123,122 21.29%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 107,522 - - - 27,514 - - -
Div Payout % 108.58% - - - 77.76% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 392,456 261,927 258,095 225,682 192,603 149,944 123,122 21.29%
NOSH 268,805 130,963 134,424 135,953 137,573 137,563 133,828 12.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.49% 35.05% 17.47% 11.23% 13.68% 13.56% 12.35% -
ROE 25.23% 33.42% 18.83% 14.41% 18.37% 20.18% 18.74% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 168.63 189.70 216.27 226.61 190.39 162.39 140.73 3.05%
EPS 36.84 33.40 36.16 23.92 25.72 22.00 17.24 13.47%
DPS 40.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.46 2.00 1.92 1.66 1.40 1.09 0.92 7.99%
Adjusted Per Share Value based on latest NOSH - 135,953
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 84.21 46.16 54.01 57.24 48.66 41.50 34.99 15.74%
EPS 18.40 16.26 9.03 6.04 6.57 5.62 4.29 27.43%
DPS 19.98 0.00 0.00 0.00 5.11 0.00 0.00 -
NAPS 0.7291 0.4866 0.4795 0.4193 0.3578 0.2786 0.2287 21.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.51 1.96 1.39 0.99 1.99 2.02 1.00 -
P/RPS 1.49 1.03 0.64 0.44 1.05 1.24 0.71 13.13%
P/EPS 6.81 2.93 3.84 4.14 7.74 9.18 5.80 2.70%
EY 14.68 34.10 26.01 24.16 12.92 10.89 17.24 -2.64%
DY 15.94 0.00 0.00 0.00 10.05 0.00 0.00 -
P/NAPS 1.72 0.98 0.72 0.60 1.42 1.85 1.09 7.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 22/05/09 23/05/08 29/05/07 12/06/06 -
Price 2.46 2.15 1.19 1.27 2.10 2.50 1.22 -
P/RPS 1.46 1.13 0.55 0.56 1.10 1.54 0.87 9.00%
P/EPS 6.68 3.22 3.29 5.31 8.16 11.36 7.08 -0.96%
EY 14.98 31.09 30.39 18.83 12.25 8.80 14.13 0.97%
DY 16.26 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 1.68 1.08 0.62 0.77 1.50 2.29 1.33 3.96%

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