[CBIP] YoY TTM 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- 15.1%
YoY- 89.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 395,103 365,421 266,817 218,198 180,194 178,613 144,773 18.19%
PBT 46,155 70,251 45,240 29,398 21,923 22,266 18,375 16.57%
Tax -2,846 -7,580 -2,701 -722 -6,435 -6,606 -6,820 -13.54%
NP 43,309 62,671 42,539 28,676 15,488 15,660 11,555 24.60%
-
NP to SH 42,157 61,440 42,038 28,569 15,109 15,660 11,555 24.05%
-
Tax Rate 6.17% 10.79% 5.97% 2.46% 29.35% 29.67% 37.12% -
Total Cost 351,794 302,750 224,278 189,522 164,706 162,953 133,218 17.55%
-
Net Worth 236,519 211,783 169,217 135,697 94,676 42,714 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 6,765 - 4,814 - - - - -
Div Payout % 16.05% - 11.45% - - - - -
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 42,714 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 10.96% 17.15% 15.94% 13.14% 8.60% 8.77% 7.98% -
ROE 17.82% 29.01% 24.84% 21.05% 15.96% 36.66% 18.00% -
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 292.34 265.72 193.94 160.80 152.26 418.16 340.46 -2.50%
EPS 31.19 44.68 30.56 21.05 12.77 36.66 27.17 2.32%
DPS 5.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.54 1.23 1.00 0.80 1.00 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 73.41 67.89 49.57 40.54 33.48 33.18 26.90 18.19%
EPS 7.83 11.41 7.81 5.31 2.81 2.91 2.15 24.01%
DPS 1.26 0.00 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.4394 0.3935 0.3144 0.2521 0.1759 0.0794 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 0.53 0.59 1.15 0.95 0.42 0.21 0.20 17.61%
P/EPS 4.97 3.51 7.30 7.27 5.01 2.37 2.54 11.82%
EY 20.12 28.46 13.70 13.76 19.95 42.14 39.38 -10.57%
DY 3.23 0.00 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 1.81 1.53 0.80 0.87 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 0.50 0.44 1.40 1.16 0.44 0.20 0.24 12.99%
P/EPS 4.65 2.62 8.87 8.88 5.25 2.29 2.98 7.69%
EY 21.51 38.19 11.28 11.26 19.05 43.65 33.55 -7.13%
DY 3.45 0.00 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 2.20 1.87 0.84 0.84 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