[CBIP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -18.39%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 149,088 142,189 131,554 102,596 113,767 100,848 88,048 41.92%
PBT 19,388 16,892 15,630 12,228 14,499 11,724 9,846 56.90%
Tax -5,298 -5,668 -5,402 -4,744 -5,329 -3,680 -3,016 45.43%
NP 14,090 11,224 10,228 7,484 9,170 8,044 6,830 61.84%
-
NP to SH 14,090 11,224 10,228 7,484 9,170 8,044 6,830 61.84%
-
Tax Rate 27.33% 33.55% 34.56% 38.80% 36.75% 31.39% 30.63% -
Total Cost 134,998 130,965 121,326 95,112 104,597 92,804 81,218 40.18%
-
Net Worth 68,950 64,230 60,739 59,396 42,368 55,461 52,690 19.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 11,184 - - 4,236 - - -
Div Payout % - 99.65% - - 46.20% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 68,950 64,230 60,739 59,396 42,368 55,461 52,690 19.57%
NOSH 42,561 42,536 42,475 42,426 42,368 42,336 28,176 31.55%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.45% 7.89% 7.77% 7.29% 8.06% 7.98% 7.76% -
ROE 20.43% 17.47% 16.84% 12.60% 21.64% 14.50% 12.96% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 350.28 334.28 309.72 241.82 268.52 238.20 312.49 7.88%
EPS 33.10 26.39 24.08 17.64 21.64 19.00 24.24 23.01%
DPS 0.00 26.29 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.62 1.51 1.43 1.40 1.00 1.31 1.87 -9.10%
Adjusted Per Share Value based on latest NOSH - 42,426
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.67 30.20 27.94 21.79 24.16 21.42 18.70 41.94%
EPS 2.99 2.38 2.17 1.59 1.95 1.71 1.45 61.79%
DPS 0.00 2.38 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.1464 0.1364 0.129 0.1262 0.09 0.1178 0.1119 19.56%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.88 0.69 0.64 0.45 0.50 0.44 0.45 -
P/RPS 0.25 0.21 0.21 0.19 0.19 0.18 0.14 47.03%
P/EPS 2.66 2.61 2.66 2.55 2.31 2.32 1.86 26.85%
EY 37.62 38.24 37.63 39.20 43.29 43.18 53.87 -21.23%
DY 0.00 38.11 0.00 0.00 20.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.45 0.32 0.50 0.34 0.24 71.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 -
Price 1.00 0.81 0.70 0.46 0.45 0.51 0.46 -
P/RPS 0.29 0.24 0.23 0.19 0.17 0.21 0.15 55.00%
P/EPS 3.02 3.07 2.91 2.61 2.08 2.68 1.90 36.08%
EY 33.10 32.58 34.40 38.35 48.10 37.25 52.70 -26.59%
DY 0.00 32.46 0.00 0.00 22.22 0.00 0.00 -
P/NAPS 0.62 0.54 0.49 0.33 0.45 0.39 0.25 82.91%

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