[CBIP] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -81.0%
YoY- 16.92%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 62,111 72,681 77,022 65,481 55,847 47,083 40,382 7.43%
PBT 11,164 14,761 8,532 9,770 8,175 6,415 5,202 13.56%
Tax 10,607 -2,065 117 -810 -602 -598 -1,933 -
NP 21,771 12,696 8,649 8,960 7,573 5,817 3,269 37.14%
-
NP to SH 21,884 12,152 8,130 8,846 7,566 5,768 3,269 37.26%
-
Tax Rate -95.01% 13.99% -1.37% 8.29% 7.36% 9.32% 37.16% -
Total Cost 40,340 59,985 68,373 56,521 48,274 41,266 37,113 1.39%
-
Net Worth 261,927 258,095 225,682 192,603 149,944 123,122 43,337 34.94%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 6,878 - - - -
Div Payout % - - - 77.76% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 261,927 258,095 225,682 192,603 149,944 123,122 43,337 34.94%
NOSH 130,963 134,424 135,953 137,573 137,563 133,828 43,736 20.04%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 35.05% 17.47% 11.23% 13.68% 13.56% 12.35% 8.10% -
ROE 8.36% 4.71% 3.60% 4.59% 5.05% 4.68% 7.54% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 47.43 54.07 56.65 47.60 40.60 35.18 93.18 -10.63%
EPS 8.35 9.04 5.98 6.43 5.50 4.31 3.77 14.16%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 1.92 1.66 1.40 1.09 0.92 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 137,573
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.54 13.50 14.31 12.17 10.38 8.75 7.50 7.44%
EPS 4.07 2.26 1.51 1.64 1.41 1.07 0.61 37.18%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.4866 0.4795 0.4193 0.3578 0.2786 0.2287 0.0805 34.94%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.96 1.39 0.99 1.99 2.02 1.00 0.60 -
P/RPS 4.13 2.57 1.75 4.18 4.98 2.84 0.64 36.42%
P/EPS 11.73 15.38 16.56 30.95 36.73 23.20 7.95 6.69%
EY 8.53 6.50 6.04 3.23 2.72 4.31 12.57 -6.25%
DY 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.98 0.72 0.60 1.42 1.85 1.09 0.60 8.51%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 27/05/10 22/05/09 23/05/08 29/05/07 12/06/06 31/05/05 -
Price 2.15 1.19 1.27 2.10 2.50 1.22 1.10 -
P/RPS 4.53 2.20 2.24 4.41 6.16 3.47 1.18 25.11%
P/EPS 12.87 13.16 21.24 32.66 45.45 28.31 14.58 -2.05%
EY 7.77 7.60 4.71 3.06 2.20 3.53 6.86 2.09%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 1.08 0.62 0.77 1.50 2.29 1.33 1.10 -0.30%

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