[CBIP] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 8.65%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 550,602 452,229 337,284 310,171 423,610 326,315 249,492 14.08%
PBT 97,195 97,019 79,698 61,631 56,513 62,072 38,407 16.71%
Tax -1,648 148,158 8,054 -11,819 -3,873 -3,995 -2,619 -7.42%
NP 95,547 245,177 87,752 49,812 52,640 58,077 35,788 17.76%
-
NP to SH 89,140 246,715 87,191 48,244 50,819 57,719 35,265 16.69%
-
Tax Rate 1.70% -152.71% -10.11% 19.18% 6.85% 6.44% 6.82% -
Total Cost 455,055 207,052 249,532 260,359 370,970 268,238 213,704 13.41%
-
Net Worth 501,315 472,252 274,243 133,738 225,974 204,946 153,999 21.71%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 53,534 107,378 6,595 - 6,765 - 4,814 49.34%
Div Payout % 60.06% 43.52% 7.56% - 13.31% - 13.65% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 501,315 472,252 274,243 133,738 225,974 204,946 153,999 21.71%
NOSH 265,246 268,325 137,121 133,738 135,314 137,548 137,499 11.56%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.35% 54.22% 26.02% 16.06% 12.43% 17.80% 14.34% -
ROE 17.78% 52.24% 31.79% 36.07% 22.49% 28.16% 22.90% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 207.58 168.54 245.97 231.92 313.06 237.24 181.45 2.26%
EPS 33.61 91.95 63.59 36.07 37.56 41.96 25.65 4.60%
DPS 20.00 40.02 4.81 0.00 5.00 0.00 3.50 33.67%
NAPS 1.89 1.76 2.00 1.00 1.67 1.49 1.12 9.10%
Adjusted Per Share Value based on latest NOSH - 133,738
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 102.30 84.02 62.66 57.63 78.70 60.63 46.35 14.09%
EPS 16.56 45.84 16.20 8.96 9.44 10.72 6.55 16.70%
DPS 9.95 19.95 1.23 0.00 1.26 0.00 0.89 49.47%
NAPS 0.9314 0.8774 0.5095 0.2485 0.4198 0.3808 0.2861 21.71%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.62 2.54 2.00 1.26 1.52 1.86 2.64 -
P/RPS 1.26 1.51 0.81 0.54 0.49 0.78 1.45 -2.31%
P/EPS 7.80 2.76 3.15 3.49 4.05 4.43 10.29 -4.50%
EY 12.83 36.20 31.79 28.63 24.71 22.56 9.71 4.74%
DY 7.63 15.76 2.40 0.00 3.29 0.00 1.33 33.76%
P/NAPS 1.39 1.44 1.00 1.26 0.91 1.25 2.36 -8.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 16/08/12 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 -
Price 2.87 2.70 1.92 1.59 1.54 1.74 2.43 -
P/RPS 1.38 1.60 0.78 0.69 0.49 0.73 1.34 0.49%
P/EPS 8.54 2.94 3.02 4.41 4.10 4.15 9.47 -1.70%
EY 11.71 34.05 33.12 22.69 24.39 24.12 10.55 1.75%
DY 6.97 14.82 2.51 0.00 3.25 0.00 1.44 30.02%
P/NAPS 1.52 1.53 0.96 1.59 0.92 1.17 2.17 -5.75%

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