[CBIP] YoY Cumulative 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- 111.17%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 264,894 135,276 149,402 170,699 156,992 120,496 99,815 17.64%
PBT 48,898 28,540 29,773 17,225 31,275 18,070 13,326 24.16%
Tax 142,076 17,004 -4,191 849 -2,907 -1,069 -639 -
NP 190,974 45,544 25,582 18,074 28,368 17,001 12,687 57.06%
-
NP to SH 188,006 45,894 25,031 17,168 28,089 16,916 12,667 56.70%
-
Tax Rate -290.56% -59.58% 14.08% -4.93% 9.29% 5.92% 4.80% -
Total Cost 73,920 89,732 123,820 152,625 128,624 103,495 87,128 -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 107,339 - 6,682 6,759 - - - -
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 39.81% 16.74% 9.56% 7.60% 13.70% 10.98% 9.77% -
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 98.71 98.66 111.79 126.27 114.13 87.62 73.91 4.93%
EPS 70.06 16.73 18.73 12.70 20.42 12.30 9.38 39.76%
DPS 40.00 0.00 5.00 5.00 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 49.21 25.13 27.76 31.71 29.17 22.39 18.54 17.65%
EPS 34.93 8.53 4.65 3.19 5.22 3.14 2.35 56.73%
DPS 19.94 0.00 1.24 1.26 0.00 0.00 0.00 -
NAPS 0.8775 0.5095 0.4866 0.4194 0.3808 0.2862 0.2409 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 2.57 2.03 1.13 1.20 1.63 3.01 1.66 7.54%
P/EPS 3.63 5.98 6.73 11.97 9.11 21.46 13.11 -19.25%
EY 27.58 16.74 14.87 8.36 10.98 4.66 7.63 23.85%
DY 15.75 0.00 3.97 3.29 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 2.74 1.95 1.42 1.22 1.52 2.77 1.92 6.10%
P/EPS 3.85 5.74 8.49 12.13 8.52 19.76 15.14 -20.38%
EY 25.95 17.43 11.78 8.25 11.74 5.06 6.61 25.57%
DY 14.81 0.00 3.14 3.25 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