[CBIP] QoQ 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- -47.27%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 31,612 26,568 17,456 28,414 36,133 28,869 15,406 61.40%
PBT 3,870 2,709 2,214 2,134 4,012 3,040 1,825 64.98%
Tax -1,252 -866 -642 -608 -1,118 -1,117 -566 69.68%
NP 2,618 1,843 1,572 1,526 2,894 1,923 1,259 62.84%
-
NP to SH 2,618 1,843 1,572 1,526 2,894 1,923 1,259 62.84%
-
Tax Rate 32.35% 31.97% 29.00% 28.49% 27.87% 36.74% 31.01% -
Total Cost 28,994 24,725 15,884 26,888 33,239 26,946 14,147 61.27%
-
Net Worth 55,494 52,859 50,991 49,279 48,419 46,542 45,044 14.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 840 - - - -
Div Payout % - - - 55.05% - - - -
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 55,494 52,859 50,991 49,279 48,419 46,542 45,044 14.90%
NOSH 42,362 28,266 28,172 28,000 27,988 27,869 27,977 31.82%
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 8.28% 6.94% 9.01% 5.37% 8.01% 6.66% 8.17% -
ROE 4.72% 3.49% 3.08% 3.10% 5.98% 4.13% 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 74.62 93.99 61.96 101.48 129.10 103.59 55.07 22.42%
EPS 6.18 6.52 5.58 5.45 10.34 6.90 4.50 23.52%
DPS 0.00 0.00 0.00 3.00 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 5.87 4.94 3.24 5.28 6.71 5.36 2.86 61.43%
EPS 0.49 0.34 0.29 0.28 0.54 0.36 0.23 65.49%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.1031 0.0982 0.0947 0.0916 0.09 0.0865 0.0837 14.89%
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 0.59 0.48 1.26 0.58 0.35 0.41 0.76 -15.51%
P/EPS 7.12 6.90 13.98 10.83 4.35 6.09 9.33 -16.47%
EY 14.05 14.49 7.15 9.24 22.98 16.43 10.71 19.81%
DY 0.00 0.00 0.00 5.08 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 0.68 0.49 1.15 0.69 0.37 0.44 0.71 -2.83%
P/EPS 8.25 7.06 12.72 12.84 4.64 6.67 8.67 -3.25%
EY 12.12 14.17 7.86 7.79 21.54 15.00 11.54 3.32%
DY 0.00 0.00 0.00 4.29 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