[CBIP] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 119.61%
YoY- 112.32%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 170,699 156,992 120,496 99,815 81,939 76,700 65,777 17.20%
PBT 17,225 31,275 18,070 13,326 9,201 8,570 7,815 14.06%
Tax 849 -2,907 -1,069 -639 -2,703 -3,114 -2,701 -
NP 18,074 28,368 17,001 12,687 6,498 5,456 5,114 23.39%
-
NP to SH 17,168 28,089 16,916 12,667 5,966 5,456 5,114 22.34%
-
Tax Rate -4.93% 9.29% 5.92% 4.80% 29.38% 36.34% 34.56% -
Total Cost 152,625 128,624 103,495 87,128 75,441 71,244 60,663 16.60%
-
Net Worth 225,752 204,958 154,031 129,640 77,816 71,778 60,739 24.43%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,759 - - - - - - -
Div Payout % 39.37% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 225,752 204,958 154,031 129,640 77,816 71,778 60,739 24.43%
NOSH 135,181 137,556 137,528 135,042 131,206 42,725 42,475 21.26%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.59% 18.07% 14.11% 12.71% 7.93% 7.11% 7.77% -
ROE 7.60% 13.70% 10.98% 9.77% 7.67% 7.60% 8.42% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 126.27 114.13 87.62 73.91 81.08 179.52 154.86 -3.34%
EPS 12.70 20.42 12.30 9.38 5.90 12.77 12.04 0.89%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.49 1.12 0.96 0.77 1.68 1.43 2.61%
Adjusted Per Share Value based on latest NOSH - 135,009
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.71 29.17 22.39 18.54 15.22 14.25 12.22 17.20%
EPS 3.19 5.22 3.14 2.35 1.11 1.01 0.95 22.34%
DPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4194 0.3808 0.2862 0.2409 0.1446 0.1334 0.1128 24.44%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.52 1.86 2.64 1.23 0.62 0.90 0.64 -
P/RPS 1.20 1.63 3.01 1.66 0.76 0.50 0.41 19.58%
P/EPS 11.97 9.11 21.46 13.11 10.50 7.05 5.32 14.45%
EY 8.36 10.98 4.66 7.63 9.52 14.19 18.81 -12.63%
DY 3.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 2.36 1.28 0.81 0.54 0.45 12.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 30/08/04 15/08/03 -
Price 1.54 1.74 2.43 1.42 0.67 0.89 0.70 -
P/RPS 1.22 1.52 2.77 1.92 0.83 0.50 0.45 18.06%
P/EPS 12.13 8.52 19.76 15.14 11.35 6.97 5.81 13.04%
EY 8.25 11.74 5.06 6.61 8.81 14.35 17.20 -11.51%
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.17 2.17 1.48 0.87 0.53 0.49 11.05%

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