[CBIP] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.62%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 72,681 77,022 65,481 55,847 47,083 40,382 34,847 13.02%
PBT 14,761 8,532 9,770 8,175 6,415 5,202 3,610 26.44%
Tax -2,065 117 -810 -602 -598 -1,933 -1,142 10.37%
NP 12,696 8,649 8,960 7,573 5,817 3,269 2,468 31.37%
-
NP to SH 12,152 8,130 8,846 7,566 5,768 3,269 2,468 30.41%
-
Tax Rate 13.99% -1.37% 8.29% 7.36% 9.32% 37.16% 31.63% -
Total Cost 59,985 68,373 56,521 48,274 41,266 37,113 32,379 10.81%
-
Net Worth 258,095 225,682 192,603 149,944 123,122 43,337 68,745 24.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 6,878 - - - - -
Div Payout % - - 77.76% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 258,095 225,682 192,603 149,944 123,122 43,337 68,745 24.65%
NOSH 134,424 135,953 137,573 137,563 133,828 43,736 42,698 21.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.47% 11.23% 13.68% 13.56% 12.35% 8.10% 7.08% -
ROE 4.71% 3.60% 4.59% 5.05% 4.68% 7.54% 3.59% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 54.07 56.65 47.60 40.60 35.18 93.18 81.61 -6.62%
EPS 9.04 5.98 6.43 5.50 4.31 3.77 5.78 7.73%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.66 1.40 1.09 0.92 1.00 1.61 2.97%
Adjusted Per Share Value based on latest NOSH - 137,563
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.50 14.31 12.17 10.38 8.75 7.50 6.47 13.03%
EPS 2.26 1.51 1.64 1.41 1.07 0.61 0.46 30.36%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.4795 0.4193 0.3578 0.2786 0.2287 0.0805 0.1277 24.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.39 0.99 1.99 2.02 1.00 0.60 1.02 -
P/RPS 2.57 1.75 4.18 4.98 2.84 0.64 1.25 12.75%
P/EPS 15.38 16.56 30.95 36.73 23.20 7.95 17.65 -2.26%
EY 6.50 6.04 3.23 2.72 4.31 12.57 5.67 2.30%
DY 0.00 0.00 2.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 1.42 1.85 1.09 0.60 0.63 2.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 22/05/09 23/05/08 29/05/07 12/06/06 31/05/05 26/05/04 -
Price 1.19 1.27 2.10 2.50 1.22 1.10 0.93 -
P/RPS 2.20 2.24 4.41 6.16 3.47 1.18 1.14 11.57%
P/EPS 13.16 21.24 32.66 45.45 28.31 14.58 16.09 -3.29%
EY 7.60 4.71 3.06 2.20 3.53 6.86 6.22 3.39%
DY 0.00 0.00 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 1.50 2.29 1.33 1.10 0.58 1.11%

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