[CBIP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.92%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 148,133 92,015 119,871 72,672 136,307 91,825 68,475 13.71%
PBT 23,076 27,011 23,971 18,862 15,933 15,622 11,530 12.24%
Tax 3,872 5,445 -5,273 -4,974 -1,041 -992 -1,085 -
NP 26,948 32,456 18,698 13,888 14,892 14,630 10,445 17.09%
-
NP to SH 24,530 31,340 18,188 13,117 14,892 14,593 10,099 15.92%
-
Tax Rate -16.78% -20.16% 22.00% 26.37% 6.53% 6.35% 9.41% -
Total Cost 121,185 59,559 101,173 58,784 121,415 77,195 58,030 13.04%
-
Net Worth 498,371 268,866 262,578 142,902 222,901 137,593 140,188 23.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,397 - - - - - - -
Div Payout % 54.62% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 498,371 268,866 262,578 142,902 222,901 137,593 140,188 23.51%
NOSH 267,941 134,433 131,289 142,902 135,915 137,593 136,105 11.93%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.19% 35.27% 15.60% 19.11% 10.93% 15.93% 15.25% -
ROE 4.92% 11.66% 6.93% 9.18% 6.68% 10.61% 7.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.29 68.45 91.30 50.85 100.29 66.74 50.31 1.58%
EPS 9.15 11.66 13.85 9.68 10.09 10.61 7.42 3.55%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 2.00 2.00 1.00 1.64 1.00 1.03 10.34%
Adjusted Per Share Value based on latest NOSH - 142,902
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.52 17.10 22.27 13.50 25.32 17.06 12.72 13.71%
EPS 4.56 5.82 3.38 2.44 2.77 2.71 1.88 15.89%
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9259 0.4995 0.4878 0.2655 0.4141 0.2556 0.2605 23.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.73 2.21 1.84 1.39 0.81 2.93 2.05 -
P/RPS 4.94 3.23 2.02 2.73 0.81 4.39 4.07 3.27%
P/EPS 29.82 9.48 13.28 15.14 7.39 27.63 27.63 1.27%
EY 3.35 10.55 7.53 6.60 13.53 3.62 3.62 -1.28%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.11 0.92 1.39 0.49 2.93 1.99 -4.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 26/02/07 -
Price 2.54 2.56 1.97 1.29 0.90 2.50 2.05 -
P/RPS 4.59 3.74 2.16 2.54 0.90 3.75 4.07 2.02%
P/EPS 27.74 10.98 14.22 14.05 8.21 23.57 27.63 0.06%
EY 3.60 9.11 7.03 7.12 12.17 4.24 3.62 -0.09%
DY 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.28 0.99 1.29 0.55 2.50 1.99 -6.02%

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