[CBIP] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 3.02%
YoY- -47.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 107,210 88,550 61,624 66,938 60,746 58,306 13,161 304.33%
PBT 11,836 9,730 7,300 7,916 7,640 8,804 2,395 189.85%
Tax -3,734 -3,366 -2,264 -2,703 -2,580 -2,818 -717 200.14%
NP 8,101 6,364 5,036 5,213 5,060 5,986 1,678 185.37%
-
NP to SH 8,101 6,364 5,036 5,213 5,060 5,986 1,678 185.37%
-
Tax Rate 31.55% 34.59% 31.01% 34.15% 33.77% 32.01% 29.94% -
Total Cost 99,109 82,186 56,588 61,725 55,686 52,320 11,483 320.21%
-
Net Worth 48,439 46,613 45,044 43,614 44,368 43,636 42,229 9.56%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 1,957 - - - -
Div Payout % - - - 37.54% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 48,439 46,613 45,044 43,614 44,368 43,636 42,229 9.56%
NOSH 27,999 27,912 27,977 27,958 27,904 27,971 27,966 0.07%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.56% 7.19% 8.17% 7.79% 8.33% 10.27% 12.75% -
ROE 16.72% 13.65% 11.18% 11.95% 11.40% 13.72% 3.97% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 382.90 317.24 220.26 239.42 217.70 208.44 47.06 304.01%
EPS 28.93 22.80 18.00 18.62 18.13 21.40 6.00 185.13%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.73 1.67 1.61 1.56 1.59 1.56 1.51 9.48%
Adjusted Per Share Value based on latest NOSH - 28,050
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 19.92 16.45 11.45 12.44 11.29 10.83 2.45 303.82%
EPS 1.51 1.18 0.94 0.97 0.94 1.11 0.31 187.07%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.09 0.0866 0.0837 0.081 0.0824 0.0811 0.0785 9.53%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.45 0.42 0.42 0.51 0.67 0.80 1.04 -
P/RPS 0.12 0.13 0.19 0.21 0.31 0.38 2.21 -85.63%
P/EPS 1.56 1.84 2.33 2.74 3.69 3.74 17.33 -79.88%
EY 64.30 54.29 42.86 36.56 27.06 26.75 5.77 398.18%
DY 0.00 0.00 0.00 13.73 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.33 0.42 0.51 0.69 -47.79%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/10/01 16/08/01 25/05/01 26/02/01 20/10/00 28/07/00 28/04/00 -
Price 0.48 0.46 0.39 0.47 0.74 0.80 0.88 -
P/RPS 0.13 0.14 0.18 0.20 0.34 0.38 1.87 -83.06%
P/EPS 1.66 2.02 2.17 2.52 4.08 3.74 14.67 -76.57%
EY 60.28 49.57 46.15 39.67 24.50 26.75 6.82 326.92%
DY 0.00 0.00 0.00 14.89 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.24 0.30 0.47 0.51 0.58 -38.43%

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