[CBIP] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.47%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 310,171 423,610 326,315 249,492 209,203 188,483 160,011 11.65%
PBT 61,631 56,513 62,072 38,407 27,211 22,745 20,143 20.47%
Tax -11,819 -3,873 -3,995 -2,619 -2,141 -7,447 -5,711 12.88%
NP 49,812 52,640 58,077 35,788 25,070 15,298 14,432 22.92%
-
NP to SH 48,244 50,819 57,719 35,265 24,821 15,125 14,432 22.26%
-
Tax Rate 19.18% 6.85% 6.44% 6.82% 7.87% 32.74% 28.35% -
Total Cost 260,359 370,970 268,238 213,704 184,133 173,185 145,579 10.16%
-
Net Worth 133,738 225,974 204,946 153,999 129,609 77,816 42,746 20.92%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 6,765 - 4,814 - - - -
Div Payout % - 13.31% - 13.65% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 133,738 225,974 204,946 153,999 129,609 77,816 42,746 20.92%
NOSH 133,738 135,314 137,548 137,499 135,009 131,206 42,746 20.92%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.06% 12.43% 17.80% 14.34% 11.98% 8.12% 9.02% -
ROE 36.07% 22.49% 28.16% 22.90% 19.15% 19.44% 33.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 231.92 313.06 237.24 181.45 154.95 186.50 374.32 -7.66%
EPS 36.07 37.56 41.96 25.65 18.38 14.97 33.76 1.10%
DPS 0.00 5.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.00 1.67 1.49 1.12 0.96 0.77 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 137,499
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.63 78.70 60.63 46.35 38.87 35.02 29.73 11.65%
EPS 8.96 9.44 10.72 6.55 4.61 2.81 2.68 22.27%
DPS 0.00 1.26 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.2485 0.4198 0.3808 0.2861 0.2408 0.1446 0.0794 20.93%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.26 1.52 1.86 2.64 1.23 0.62 0.90 -
P/RPS 0.54 0.49 0.78 1.45 0.79 0.33 0.24 14.46%
P/EPS 3.49 4.05 4.43 10.29 6.69 4.14 2.67 4.56%
EY 28.63 24.71 22.56 9.71 14.95 24.14 37.51 -4.40%
DY 0.00 3.29 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 1.26 0.91 1.25 2.36 1.28 0.81 0.90 5.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 30/08/04 -
Price 1.59 1.54 1.74 2.43 1.42 0.67 0.89 -
P/RPS 0.69 0.49 0.73 1.34 0.92 0.36 0.24 19.23%
P/EPS 4.41 4.10 4.15 9.47 7.72 4.48 2.64 8.92%
EY 22.69 24.39 24.12 10.55 12.95 22.34 37.93 -8.20%
DY 0.00 3.25 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 1.59 0.92 1.17 2.17 1.48 0.87 0.89 10.14%

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