[CBIP] QoQ 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- 17.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
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 25,649 38,131 31,612 26,568 17,456 28,414 36,133 -20.44%
PBT 3,057 5,706 3,870 2,709 2,214 2,134 4,012 -16.59%
Tax -1,186 -2,569 -1,252 -866 -642 -608 -1,118 4.01%
NP 1,871 3,137 2,618 1,843 1,572 1,526 2,894 -25.25%
-
NP to SH 1,871 3,137 2,618 1,843 1,572 1,526 2,894 -25.25%
-
Tax Rate 38.80% 45.02% 32.35% 31.97% 29.00% 28.49% 27.87% -
Total Cost 23,778 34,994 28,994 24,725 15,884 26,888 33,239 -20.02%
-
Net Worth 59,396 42,371 55,494 52,859 50,991 49,279 48,419 14.60%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 840 - -
Div Payout % - - - - - 55.05% - -
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 42,371 55,494 52,859 50,991 49,279 48,419 14.60%
NOSH 42,426 42,371 42,362 28,266 28,172 28,000 27,988 31.99%
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% 8.23% 8.28% 6.94% 9.01% 5.37% 8.01% -
ROE 3.15% 7.40% 4.72% 3.49% 3.08% 3.10% 5.98% -
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 60.46 89.99 74.62 93.99 61.96 101.48 129.10 -39.72%
EPS 4.41 7.40 6.18 6.52 5.58 5.45 10.34 -43.36%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 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 4.77 7.08 5.87 4.94 3.24 5.28 6.71 -20.36%
EPS 0.35 0.58 0.49 0.34 0.29 0.28 0.54 -25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.1104 0.0787 0.1031 0.0982 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 0.74 0.56 0.59 0.48 1.26 0.58 0.35 64.80%
P/EPS 10.20 6.75 7.12 6.90 13.98 10.83 4.35 76.59%
EY 9.80 14.81 14.05 14.49 7.15 9.24 22.98 -43.37%
DY 0.00 0.00 0.00 0.00 0.00 5.08 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 0.76 0.50 0.68 0.49 1.15 0.69 0.37 61.65%
P/EPS 10.43 6.08 8.25 7.06 12.72 12.84 4.64 71.68%
EY 9.59 16.45 12.12 14.17 7.86 7.79 21.54 -41.72%
DY 0.00 0.00 0.00 0.00 0.00 4.29 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