[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 25.12%
YoY- 45.83%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 75,636 44,024 17,456 108,822 80,408 44,275 15,406 188.58%
PBT 8,793 4,923 2,214 11,011 8,877 4,865 1,825 184.99%
Tax -2,760 -1,508 -642 -3,409 -2,801 -1,683 -566 187.28%
NP 6,033 3,415 1,572 7,602 6,076 3,182 1,259 183.96%
-
NP to SH 6,033 3,415 1,572 7,602 6,076 3,182 1,259 183.96%
-
Tax Rate 31.39% 30.63% 29.00% 30.96% 31.55% 34.59% 31.01% -
Total Cost 69,603 40,609 15,884 101,220 74,332 41,093 14,147 188.99%
-
Net Worth 55,461 52,690 50,991 49,279 48,439 46,613 45,044 14.86%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,960 - - - -
Div Payout % - - - 25.78% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 55,461 52,690 50,991 49,279 48,439 46,613 45,044 14.86%
NOSH 42,336 28,176 28,172 28,000 27,999 27,912 27,977 31.77%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.98% 7.76% 9.01% 6.99% 7.56% 7.19% 8.17% -
ROE 10.88% 6.48% 3.08% 15.43% 12.54% 6.83% 2.80% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 178.65 156.24 61.96 388.65 287.17 158.62 55.07 118.98%
EPS 14.25 12.12 5.58 27.15 21.70 11.40 4.50 115.49%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.31 1.87 1.81 1.76 1.73 1.67 1.61 -12.83%
Adjusted Per Share Value based on latest NOSH - 28,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.05 8.18 3.24 20.22 14.94 8.23 2.86 188.70%
EPS 1.12 0.63 0.29 1.41 1.13 0.59 0.23 187.01%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.103 0.0979 0.0947 0.0916 0.09 0.0866 0.0837 14.82%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.44 0.45 0.78 0.59 0.45 0.42 0.42 -
P/RPS 0.25 0.29 1.26 0.15 0.16 0.26 0.76 -52.31%
P/EPS 3.09 3.71 13.98 2.17 2.07 3.68 9.33 -52.09%
EY 32.39 26.93 7.15 46.02 48.22 27.14 10.71 108.98%
DY 0.00 0.00 0.00 11.86 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.43 0.34 0.26 0.25 0.26 19.56%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 25/05/01 -
Price 0.51 0.46 0.71 0.70 0.48 0.46 0.39 -
P/RPS 0.29 0.29 1.15 0.18 0.17 0.29 0.71 -44.91%
P/EPS 3.58 3.80 12.72 2.58 2.21 4.04 8.67 -44.51%
EY 27.94 26.35 7.86 38.79 45.21 24.78 11.54 80.21%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.39 0.40 0.28 0.28 0.24 38.17%

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