[CBIP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 88.89%
YoY- 52.66%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 231,539 258,796 273,596 197,994 159,988 133,117 136,167 9.24%
PBT 56,960 30,221 54,629 33,245 21,668 15,356 15,547 24.14%
Tax -7,868 -1,805 -6,588 -1,165 -653 -4,136 -5,559 5.95%
NP 49,092 28,416 48,041 32,080 21,015 11,220 9,988 30.37%
-
NP to SH 48,140 27,264 46,847 31,953 20,931 10,482 9,988 29.95%
-
Tax Rate 13.81% 5.97% 12.06% 3.50% 3.01% 26.93% 35.76% -
Total Cost 182,447 230,380 225,555 165,914 138,973 121,897 126,179 6.33%
-
Net Worth 273,013 236,666 211,815 169,187 135,651 94,676 76,042 23.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 13,189 6,761 6,877 - - - - -
Div Payout % 27.40% 24.80% 14.68% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 273,013 236,666 211,815 169,187 135,651 94,676 76,042 23.73%
NOSH 131,890 135,238 137,542 137,550 135,651 132,726 42,720 20.65%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.20% 10.98% 17.56% 16.20% 13.14% 8.43% 7.34% -
ROE 17.63% 11.52% 22.12% 18.89% 15.43% 11.07% 13.13% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 175.55 191.36 198.92 143.94 117.94 112.48 318.74 -9.45%
EPS 36.50 20.16 34.06 23.23 15.43 9.40 23.38 7.70%
DPS 10.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.75 1.54 1.23 1.00 0.80 1.78 2.54%
Adjusted Per Share Value based on latest NOSH - 137,575
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.02 48.08 50.83 36.78 29.72 24.73 25.30 9.24%
EPS 8.94 5.07 8.70 5.94 3.89 1.95 1.86 29.89%
DPS 2.45 1.26 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.5072 0.4397 0.3935 0.3143 0.252 0.1759 0.1413 23.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.55 1.57 2.23 1.53 0.64 0.87 -
P/RPS 0.97 0.81 0.79 1.55 1.30 0.57 0.27 23.74%
P/EPS 4.68 7.69 4.61 9.60 9.92 7.23 3.72 3.89%
EY 21.35 13.01 21.69 10.42 10.08 13.84 26.87 -3.75%
DY 5.85 3.23 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 1.02 1.81 1.53 0.80 0.49 9.17%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 29/11/05 18/11/04 -
Price 1.69 1.45 1.17 2.71 1.87 0.67 0.84 -
P/RPS 0.96 0.76 0.59 1.88 1.59 0.60 0.26 24.31%
P/EPS 4.63 7.19 3.44 11.67 12.12 7.56 3.59 4.32%
EY 21.60 13.90 29.11 8.57 8.25 13.22 27.83 -4.13%
DY 5.92 3.45 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.76 2.20 1.87 0.84 0.47 9.71%

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