[CBIP] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.18%
YoY- -53.03%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 151,575 73,165 76,721 93,677 91,511 64,649 52,732 19.22%
PBT 27,503 17,376 15,012 8,694 21,505 9,895 6,911 25.85%
Tax 137,619 6,397 -2,126 732 -2,097 -467 -41 -
NP 165,122 23,773 12,886 9,426 19,408 9,428 6,870 69.79%
-
NP to SH 163,249 24,010 12,879 9,039 19,243 9,350 6,899 69.35%
-
Tax Rate -500.38% -36.82% 14.16% -8.42% 9.75% 4.72% 0.59% -
Total Cost -13,547 49,392 63,835 84,251 72,103 55,221 45,862 -
-
Net Worth 472,252 274,243 262,127 225,974 204,946 153,999 129,609 24.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 80,497 - 6,686 6,765 - - - -
Div Payout % 49.31% - 51.92% 74.85% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 472,252 274,243 262,127 225,974 204,946 153,999 129,609 24.02%
NOSH 268,325 137,121 133,738 135,314 137,548 137,499 135,009 12.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 108.94% 32.49% 16.80% 10.06% 21.21% 14.58% 13.03% -
ROE 34.57% 8.76% 4.91% 4.00% 9.39% 6.07% 5.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 56.49 53.36 57.37 69.23 66.53 47.02 39.06 6.33%
EPS 60.84 8.75 9.63 6.68 13.99 6.80 5.11 51.05%
DPS 30.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.76 2.00 1.96 1.67 1.49 1.12 0.96 10.61%
Adjusted Per Share Value based on latest NOSH - 135,314
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.16 13.59 14.25 17.40 17.00 12.01 9.80 19.21%
EPS 30.33 4.46 2.39 1.68 3.58 1.74 1.28 69.39%
DPS 14.96 0.00 1.24 1.26 0.00 0.00 0.00 -
NAPS 0.8774 0.5095 0.487 0.4198 0.3808 0.2861 0.2408 24.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.54 2.00 1.26 1.52 1.86 2.64 1.23 -
P/RPS 4.50 3.75 2.20 2.20 2.80 5.61 3.15 6.11%
P/EPS 4.17 11.42 13.08 22.75 13.30 38.82 24.07 -25.31%
EY 23.95 8.76 7.64 4.39 7.52 2.58 4.15 33.89%
DY 11.81 0.00 3.97 3.29 0.00 0.00 0.00 -
P/NAPS 1.44 1.00 0.64 0.91 1.25 2.36 1.28 1.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 -
Price 2.70 1.92 1.59 1.54 1.74 2.43 1.42 -
P/RPS 4.78 3.60 2.77 2.22 2.62 5.17 3.64 4.64%
P/EPS 4.44 10.97 16.51 23.05 12.44 35.74 27.79 -26.31%
EY 22.53 9.12 6.06 4.34 8.04 2.80 3.60 35.71%
DY 11.11 0.00 3.14 3.25 0.00 0.00 0.00 -
P/NAPS 1.53 0.96 0.81 0.92 1.17 2.17 1.48 0.55%

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