[CBIP] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 117.53%
YoY- 105.81%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 73,165 76,721 93,677 91,511 64,649 52,732 41,557 9.88%
PBT 17,376 15,012 8,694 21,505 9,895 6,911 3,970 27.88%
Tax 6,397 -2,126 732 -2,097 -467 -41 -1,129 -
NP 23,773 12,886 9,426 19,408 9,428 6,870 2,841 42.46%
-
NP to SH 24,010 12,879 9,039 19,243 9,350 6,899 2,668 44.19%
-
Tax Rate -36.82% 14.16% -8.42% 9.75% 4.72% 0.59% 28.44% -
Total Cost 49,392 63,835 84,251 72,103 55,221 45,862 38,716 4.14%
-
Net Worth 274,243 262,127 225,974 204,946 153,999 129,609 77,816 23.34%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 6,686 6,765 - - - - -
Div Payout % - 51.92% 74.85% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 274,243 262,127 225,974 204,946 153,999 129,609 77,816 23.34%
NOSH 137,121 133,738 135,314 137,548 137,499 135,009 131,206 0.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 32.49% 16.80% 10.06% 21.21% 14.58% 13.03% 6.84% -
ROE 8.76% 4.91% 4.00% 9.39% 6.07% 5.32% 3.43% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 53.36 57.37 69.23 66.53 47.02 39.06 41.12 4.43%
EPS 8.75 9.63 6.68 13.99 6.80 5.11 2.64 22.09%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.96 1.67 1.49 1.12 0.96 0.77 17.23%
Adjusted Per Share Value based on latest NOSH - 137,548
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 13.59 14.25 17.40 17.00 12.01 9.80 7.72 9.87%
EPS 4.46 2.39 1.68 3.58 1.74 1.28 0.50 43.98%
DPS 0.00 1.24 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.5095 0.487 0.4198 0.3808 0.2861 0.2408 0.1446 23.34%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.00 1.26 1.52 1.86 2.64 1.23 0.62 -
P/RPS 3.75 2.20 2.20 2.80 5.61 3.15 1.51 16.36%
P/EPS 11.42 13.08 22.75 13.30 38.82 24.07 23.48 -11.31%
EY 8.76 7.64 4.39 7.52 2.58 4.15 4.26 12.76%
DY 0.00 3.97 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.64 0.91 1.25 2.36 1.28 0.81 3.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 -
Price 1.92 1.59 1.54 1.74 2.43 1.42 0.67 -
P/RPS 3.60 2.77 2.22 2.62 5.17 3.64 1.63 14.11%
P/EPS 10.97 16.51 23.05 12.44 35.74 27.79 25.38 -13.04%
EY 9.12 6.06 4.34 8.04 2.80 3.60 3.94 15.00%
DY 0.00 3.14 3.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.92 1.17 2.17 1.48 0.87 1.65%

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