[CBIP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.81%
YoY- -41.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 373,595 230,596 231,539 258,796 273,596 197,994 159,988 15.16%
PBT 79,172 49,650 56,960 30,221 54,629 33,245 21,668 24.08%
Tax 139,825 23,669 -7,868 -1,805 -6,588 -1,165 -653 -
NP 218,997 73,319 49,092 28,416 48,041 32,080 21,015 47.73%
-
NP to SH 215,089 73,263 48,140 27,264 46,847 31,953 20,931 47.39%
-
Tax Rate -176.61% -47.67% 13.81% 5.97% 12.06% 3.50% 3.01% -
Total Cost 154,598 157,277 182,447 230,380 225,555 165,914 138,973 1.79%
-
Net Worth 474,934 271,344 273,013 236,666 211,815 169,187 135,651 23.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 134,162 - 13,189 6,761 6,877 - - -
Div Payout % 62.38% - 27.40% 24.80% 14.68% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 474,934 271,344 273,013 236,666 211,815 169,187 135,651 23.20%
NOSH 268,324 135,672 131,890 135,238 137,542 137,550 135,651 12.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 58.62% 31.80% 21.20% 10.98% 17.56% 16.20% 13.14% -
ROE 45.29% 27.00% 17.63% 11.52% 22.12% 18.89% 15.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 139.23 169.97 175.55 191.36 198.92 143.94 117.94 2.80%
EPS 80.16 27.00 36.50 20.16 34.06 23.23 15.43 31.56%
DPS 50.00 0.00 10.00 5.00 5.00 0.00 0.00 -
NAPS 1.77 2.00 2.07 1.75 1.54 1.23 1.00 9.97%
Adjusted Per Share Value based on latest NOSH - 135,153
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.41 42.84 43.02 48.08 50.83 36.78 29.72 15.17%
EPS 39.96 13.61 8.94 5.07 8.70 5.94 3.89 47.38%
DPS 24.93 0.00 2.45 1.26 1.28 0.00 0.00 -
NAPS 0.8824 0.5041 0.5072 0.4397 0.3935 0.3143 0.252 23.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.65 1.74 1.71 1.55 1.57 2.23 1.53 -
P/RPS 1.90 1.02 0.97 0.81 0.79 1.55 1.30 6.52%
P/EPS 3.31 3.22 4.68 7.69 4.61 9.60 9.92 -16.70%
EY 30.25 31.03 21.35 13.01 21.69 10.42 10.08 20.08%
DY 18.87 0.00 5.85 3.23 3.18 0.00 0.00 -
P/NAPS 1.50 0.87 0.83 0.89 1.02 1.81 1.53 -0.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 17/11/11 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 -
Price 2.71 1.98 1.69 1.45 1.17 2.71 1.87 -
P/RPS 1.95 1.16 0.96 0.76 0.59 1.88 1.59 3.45%
P/EPS 3.38 3.67 4.63 7.19 3.44 11.67 12.12 -19.15%
EY 29.58 27.27 21.60 13.90 29.11 8.57 8.25 23.69%
DY 18.45 0.00 5.92 3.45 4.27 0.00 0.00 -
P/NAPS 1.53 0.99 0.82 0.83 0.76 2.20 1.87 -3.28%

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