[CBIP] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.69%
YoY- -46.18%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 108,701 95,320 82,137 88,097 116,604 77,498 60,173 10.34%
PBT 30,274 21,110 27,187 12,996 23,354 15,175 8,342 23.94%
Tax -2,251 6,665 -3,677 -2,654 -3,681 -96 -14 133.00%
NP 28,023 27,775 23,510 10,342 19,673 15,079 8,328 22.39%
-
NP to SH 27,083 27,369 23,109 10,096 18,758 15,037 8,264 21.85%
-
Tax Rate 7.44% -31.57% 13.52% 20.42% 15.76% 0.63% 0.17% -
Total Cost 80,678 67,545 58,627 77,755 96,931 62,419 51,845 7.64%
-
Net Worth 475,093 271,383 273,034 236,519 211,783 169,217 135,697 23.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 26,841 - 6,595 - 6,876 - - -
Div Payout % 99.11% - 28.54% - 36.66% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 475,093 271,383 273,034 236,519 211,783 169,217 135,697 23.20%
NOSH 268,414 135,691 131,900 135,153 137,521 137,575 135,697 12.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 25.78% 29.14% 28.62% 11.74% 16.87% 19.46% 13.84% -
ROE 5.70% 10.09% 8.46% 4.27% 8.86% 8.89% 6.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.50 70.25 62.27 65.18 84.79 56.33 44.34 -1.49%
EPS 10.09 10.09 17.52 7.47 13.64 10.93 6.09 8.77%
DPS 10.00 0.00 5.00 0.00 5.00 0.00 0.00 -
NAPS 1.77 2.00 2.07 1.75 1.54 1.23 1.00 9.97%
Adjusted Per Share Value based on latest NOSH - 135,153
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.20 17.71 15.26 16.37 21.66 14.40 11.18 10.35%
EPS 5.03 5.08 4.29 1.88 3.49 2.79 1.54 21.78%
DPS 4.99 0.00 1.23 0.00 1.28 0.00 0.00 -
NAPS 0.8827 0.5042 0.5073 0.4394 0.3935 0.3144 0.2521 23.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.65 1.74 1.71 1.55 1.57 2.23 1.53 -
P/RPS 6.54 2.48 2.75 2.38 1.85 3.96 3.45 11.23%
P/EPS 26.26 8.63 9.76 20.75 11.51 20.40 25.12 0.74%
EY 3.81 11.59 10.25 4.82 8.69 4.90 3.98 -0.72%
DY 3.77 0.00 2.92 0.00 3.18 0.00 0.00 -
P/NAPS 1.50 0.87 0.83 0.89 1.02 1.81 1.53 -0.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 17/11/11 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 -
Price 2.71 1.98 1.69 1.45 1.17 2.71 1.87 -
P/RPS 6.69 2.82 2.71 2.22 1.38 4.81 4.22 7.97%
P/EPS 26.86 9.82 9.65 19.41 8.58 24.79 30.71 -2.20%
EY 3.72 10.19 10.37 5.15 11.66 4.03 3.26 2.22%
DY 3.69 0.00 2.96 0.00 4.27 0.00 0.00 -
P/NAPS 1.53 0.99 0.82 0.83 0.76 2.20 1.87 -3.28%

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