[CBIP] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.91%
YoY- 49.47%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 148,334 113,319 62,111 72,681 77,022 65,481 55,847 17.66%
PBT 22,993 21,395 11,164 14,761 8,532 9,770 8,175 18.79%
Tax -2,088 -1,571 10,607 -2,065 117 -810 -602 23.00%
NP 20,905 19,824 21,771 12,696 8,649 8,960 7,573 18.42%
-
NP to SH 18,668 24,757 21,884 12,152 8,130 8,846 7,566 16.22%
-
Tax Rate 9.08% 7.34% -95.01% 13.99% -1.37% 8.29% 7.36% -
Total Cost 127,429 93,495 40,340 59,985 68,373 56,521 48,274 17.54%
-
Net Worth 497,281 392,456 261,927 258,095 225,682 192,603 149,944 22.09%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 26,880 - - - 6,878 - -
Div Payout % - 108.58% - - - 77.76% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 497,281 392,456 261,927 258,095 225,682 192,603 149,944 22.09%
NOSH 265,925 268,805 130,963 134,424 135,953 137,573 137,563 11.60%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.09% 17.49% 35.05% 17.47% 11.23% 13.68% 13.56% -
ROE 3.75% 6.31% 8.36% 4.71% 3.60% 4.59% 5.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.78 42.16 47.43 54.07 56.65 47.60 40.60 5.43%
EPS 7.02 9.21 8.35 9.04 5.98 6.43 5.50 4.14%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.87 1.46 2.00 1.92 1.66 1.40 1.09 9.40%
Adjusted Per Share Value based on latest NOSH - 134,424
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.51 24.07 13.19 15.44 16.36 13.91 11.86 17.66%
EPS 3.97 5.26 4.65 2.58 1.73 1.88 1.61 16.21%
DPS 0.00 5.71 0.00 0.00 0.00 1.46 0.00 -
NAPS 1.0562 0.8336 0.5563 0.5482 0.4793 0.4091 0.3185 22.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.58 2.51 1.96 1.39 0.99 1.99 2.02 -
P/RPS 4.63 5.95 4.13 2.57 1.75 4.18 4.98 -1.20%
P/EPS 36.75 27.25 11.73 15.38 16.56 30.95 36.73 0.00%
EY 2.72 3.67 8.53 6.50 6.04 3.23 2.72 0.00%
DY 0.00 3.98 0.00 0.00 0.00 2.51 0.00 -
P/NAPS 1.38 1.72 0.98 0.72 0.60 1.42 1.85 -4.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 30/05/11 27/05/10 22/05/09 23/05/08 29/05/07 -
Price 2.92 2.46 2.15 1.19 1.27 2.10 2.50 -
P/RPS 5.23 5.84 4.53 2.20 2.24 4.41 6.16 -2.68%
P/EPS 41.60 26.71 12.87 13.16 21.24 32.66 45.45 -1.46%
EY 2.40 3.74 7.77 7.60 4.71 3.06 2.20 1.45%
DY 0.00 4.07 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 1.56 1.68 1.08 0.62 0.77 1.50 2.29 -6.19%

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