[CBIP] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 102,596 113,767 100,848 88,048 69,824 108,822 107,210 -2.89%
PBT 12,228 14,499 11,724 9,846 8,856 11,011 11,836 2.19%
Tax -4,744 -5,329 -3,680 -3,016 -2,568 -3,409 -3,734 17.32%
NP 7,484 9,170 8,044 6,830 6,288 7,602 8,101 -5.14%
-
NP to SH 7,484 9,170 8,044 6,830 6,288 7,602 8,101 -5.14%
-
Tax Rate 38.80% 36.75% 31.39% 30.63% 29.00% 30.96% 31.55% -
Total Cost 95,112 104,597 92,804 81,218 63,536 101,220 99,109 -2.70%
-
Net Worth 59,396 42,368 55,461 52,690 50,991 49,279 48,439 14.57%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,236 - - - 1,960 - -
Div Payout % - 46.20% - - - 25.78% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,396 42,368 55,461 52,690 50,991 49,279 48,439 14.57%
NOSH 42,426 42,368 42,336 28,176 28,172 28,000 27,999 31.95%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.29% 8.06% 7.98% 7.76% 9.01% 6.99% 7.56% -
ROE 12.60% 21.64% 14.50% 12.96% 12.33% 15.43% 16.72% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 241.82 268.52 238.20 312.49 247.85 388.65 382.90 -26.41%
EPS 17.64 21.64 19.00 24.24 22.32 27.15 28.93 -28.11%
DPS 0.00 10.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.40 1.00 1.31 1.87 1.81 1.76 1.73 -13.17%
Adjusted Per Share Value based on latest NOSH - 28,266
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.06 21.14 18.74 16.36 12.97 20.22 19.92 -2.90%
EPS 1.39 1.70 1.49 1.27 1.17 1.41 1.51 -5.37%
DPS 0.00 0.79 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.1104 0.0787 0.103 0.0979 0.0947 0.0916 0.09 14.60%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.45 0.50 0.44 0.45 0.78 0.59 0.45 -
P/RPS 0.19 0.19 0.18 0.14 0.31 0.15 0.12 35.88%
P/EPS 2.55 2.31 2.32 1.86 3.49 2.17 1.56 38.80%
EY 39.20 43.29 43.18 53.87 28.62 46.02 64.30 -28.12%
DY 0.00 20.00 0.00 0.00 0.00 11.86 0.00 -
P/NAPS 0.32 0.50 0.34 0.24 0.43 0.34 0.26 14.86%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 -
Price 0.46 0.45 0.51 0.46 0.71 0.70 0.48 -
P/RPS 0.19 0.17 0.21 0.15 0.29 0.18 0.13 28.81%
P/EPS 2.61 2.08 2.68 1.90 3.18 2.58 1.66 35.25%
EY 38.35 48.10 37.25 52.70 31.44 38.79 60.28 -26.04%
DY 0.00 22.22 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.33 0.45 0.39 0.25 0.39 0.40 0.28 11.58%

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