[CBIP] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.79%
YoY- 82.99%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 88,097 116,604 77,498 60,173 51,178 59,467 40,865 13.64%
PBT 12,996 23,354 15,175 8,342 6,155 6,977 4,854 17.82%
Tax -2,654 -3,681 -96 -14 -1,433 -2,445 -1,550 9.36%
NP 10,342 19,673 15,079 8,328 4,722 4,532 3,304 20.92%
-
NP to SH 10,096 18,758 15,037 8,264 4,516 4,532 3,304 20.44%
-
Tax Rate 20.42% 15.76% 0.63% 0.17% 23.28% 35.04% 31.93% -
Total Cost 77,755 96,931 62,419 51,845 46,456 54,935 37,561 12.88%
-
Net Worth 236,519 211,783 169,217 135,697 94,676 76,031 64,209 24.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 6,876 - - - - 3,291 -
Div Payout % - 36.66% - - - - 99.61% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 236,519 211,783 169,217 135,697 94,676 76,031 64,209 24.24%
NOSH 135,153 137,521 137,575 135,697 132,726 42,714 42,522 21.23%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.74% 16.87% 19.46% 13.84% 9.23% 7.62% 8.09% -
ROE 4.27% 8.86% 8.89% 6.09% 4.77% 5.96% 5.15% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 65.18 84.79 56.33 44.34 43.24 139.22 96.10 -6.26%
EPS 7.47 13.64 10.93 6.09 4.05 10.61 7.77 -0.65%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 7.74 -
NAPS 1.75 1.54 1.23 1.00 0.80 1.78 1.51 2.48%
Adjusted Per Share Value based on latest NOSH - 135,697
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.37 21.66 14.40 11.18 9.51 11.05 7.59 13.65%
EPS 1.88 3.49 2.79 1.54 0.84 0.84 0.61 20.61%
DPS 0.00 1.28 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.4394 0.3935 0.3144 0.2521 0.1759 0.1413 0.1193 24.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.55 1.57 2.23 1.53 0.64 0.87 0.69 -
P/RPS 2.38 1.85 3.96 3.45 1.48 0.62 0.72 22.02%
P/EPS 20.75 11.51 20.40 25.12 16.77 8.20 8.88 15.18%
EY 4.82 8.69 4.90 3.98 5.96 12.20 11.26 -13.17%
DY 0.00 3.18 0.00 0.00 0.00 0.00 11.22 -
P/NAPS 0.89 1.02 1.81 1.53 0.80 0.49 0.46 11.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 11/11/09 11/11/08 02/11/07 31/10/06 29/11/05 18/11/04 19/11/03 -
Price 1.45 1.17 2.71 1.87 0.67 0.84 0.81 -
P/RPS 2.22 1.38 4.81 4.22 1.55 0.60 0.84 17.56%
P/EPS 19.41 8.58 24.79 30.71 17.56 7.92 10.42 10.91%
EY 5.15 11.66 4.03 3.26 5.70 12.63 9.59 -9.83%
DY 0.00 4.27 0.00 0.00 0.00 0.00 9.56 -
P/NAPS 0.83 0.76 2.20 1.87 0.84 0.47 0.54 7.42%

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