[CBIP] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
16-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 17.77%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 131,554 102,596 113,767 100,848 88,048 69,824 108,822 13.52%
PBT 15,630 12,228 14,499 11,724 9,846 8,856 11,011 26.38%
Tax -5,402 -4,744 -5,329 -3,680 -3,016 -2,568 -3,409 36.03%
NP 10,228 7,484 9,170 8,044 6,830 6,288 7,602 21.93%
-
NP to SH 10,228 7,484 9,170 8,044 6,830 6,288 7,602 21.93%
-
Tax Rate 34.56% 38.80% 36.75% 31.39% 30.63% 29.00% 30.96% -
Total Cost 121,326 95,112 104,597 92,804 81,218 63,536 101,220 12.87%
-
Net Worth 60,739 59,396 42,368 55,461 52,690 50,991 49,279 15.00%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,236 - - - 1,960 -
Div Payout % - - 46.20% - - - 25.78% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 60,739 59,396 42,368 55,461 52,690 50,991 49,279 15.00%
NOSH 42,475 42,426 42,368 42,336 28,176 28,172 28,000 32.12%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.77% 7.29% 8.06% 7.98% 7.76% 9.01% 6.99% -
ROE 16.84% 12.60% 21.64% 14.50% 12.96% 12.33% 15.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 309.72 241.82 268.52 238.20 312.49 247.85 388.65 -14.08%
EPS 24.08 17.64 21.64 19.00 24.24 22.32 27.15 -7.70%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 7.00 -
NAPS 1.43 1.40 1.00 1.31 1.87 1.81 1.76 -12.96%
Adjusted Per Share Value based on latest NOSH - 42,362
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 24.44 19.06 21.14 18.74 16.36 12.97 20.22 13.50%
EPS 1.90 1.39 1.70 1.49 1.27 1.17 1.41 22.06%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.36 -
NAPS 0.1128 0.1104 0.0787 0.103 0.0979 0.0947 0.0916 14.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.64 0.45 0.50 0.44 0.45 0.78 0.59 -
P/RPS 0.21 0.19 0.19 0.18 0.14 0.31 0.15 25.22%
P/EPS 2.66 2.55 2.31 2.32 1.86 3.49 2.17 14.58%
EY 37.63 39.20 43.29 43.18 53.87 28.62 46.02 -12.58%
DY 0.00 0.00 20.00 0.00 0.00 0.00 11.86 -
P/NAPS 0.45 0.32 0.50 0.34 0.24 0.43 0.34 20.60%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 -
Price 0.70 0.46 0.45 0.51 0.46 0.71 0.70 -
P/RPS 0.23 0.19 0.17 0.21 0.15 0.29 0.18 17.80%
P/EPS 2.91 2.61 2.08 2.68 1.90 3.18 2.58 8.37%
EY 34.40 38.35 48.10 37.25 52.70 31.44 38.79 -7.71%
DY 0.00 0.00 22.22 0.00 0.00 0.00 10.00 -
P/NAPS 0.49 0.33 0.45 0.39 0.25 0.39 0.40 14.52%

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