[CBIP] YoY Cumulative 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- 217.53%
YoY- 66.05%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 135,276 149,402 170,699 156,992 120,496 99,815 81,939 8.71%
PBT 28,540 29,773 17,225 31,275 18,070 13,326 9,201 20.75%
Tax 17,004 -4,191 849 -2,907 -1,069 -639 -2,703 -
NP 45,544 25,582 18,074 28,368 17,001 12,687 6,498 38.31%
-
NP to SH 45,894 25,031 17,168 28,089 16,916 12,667 5,966 40.47%
-
Tax Rate -59.58% 14.08% -4.93% 9.29% 5.92% 4.80% 29.38% -
Total Cost 89,732 123,820 152,625 128,624 103,495 87,128 75,441 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 - 6,682 6,759 - - - - -
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 16.74% 9.56% 7.60% 13.70% 10.98% 9.77% 7.67% -
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 98.66 111.79 126.27 114.13 87.62 73.91 81.08 3.32%
EPS 16.73 18.73 12.70 20.42 12.30 9.38 5.90 18.96%
DPS 0.00 5.00 5.00 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 28.73 31.73 36.26 33.34 25.59 21.20 17.40 8.71%
EPS 9.75 5.32 3.65 5.97 3.59 2.69 1.27 40.43%
DPS 0.00 1.42 1.44 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 2.03 1.13 1.20 1.63 3.01 1.66 0.76 17.78%
P/EPS 5.98 6.73 11.97 9.11 21.46 13.11 10.50 -8.95%
EY 16.74 14.87 8.36 10.98 4.66 7.63 9.52 9.85%
DY 0.00 3.97 3.29 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 1.95 1.42 1.22 1.52 2.77 1.92 0.83 15.29%
P/EPS 5.74 8.49 12.13 8.52 19.76 15.14 11.35 -10.73%
EY 17.43 11.78 8.25 11.74 5.06 6.61 8.81 12.03%
DY 0.00 3.14 3.25 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