[CBIP] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 3.01%
YoY- 24.86%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 38,131 31,612 26,568 17,456 28,414 36,133 28,869 20.32%
PBT 5,706 3,870 2,709 2,214 2,134 4,012 3,040 51.98%
Tax -2,569 -1,252 -866 -642 -608 -1,118 -1,117 73.97%
NP 3,137 2,618 1,843 1,572 1,526 2,894 1,923 38.45%
-
NP to SH 3,137 2,618 1,843 1,572 1,526 2,894 1,923 38.45%
-
Tax Rate 45.02% 32.35% 31.97% 29.00% 28.49% 27.87% 36.74% -
Total Cost 34,994 28,994 24,725 15,884 26,888 33,239 26,946 18.97%
-
Net Worth 42,371 55,494 52,859 50,991 49,279 48,419 46,542 -6.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 840 - - -
Div Payout % - - - - 55.05% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 42,371 55,494 52,859 50,991 49,279 48,419 46,542 -6.05%
NOSH 42,371 42,362 28,266 28,172 28,000 27,988 27,869 32.11%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.23% 8.28% 6.94% 9.01% 5.37% 8.01% 6.66% -
ROE 7.40% 4.72% 3.49% 3.08% 3.10% 5.98% 4.13% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 89.99 74.62 93.99 61.96 101.48 129.10 103.59 -8.93%
EPS 7.40 6.18 6.52 5.58 5.45 10.34 6.90 4.76%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.31 1.87 1.81 1.76 1.73 1.67 -28.89%
Adjusted Per Share Value based on latest NOSH - 28,172
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.08 5.87 4.94 3.24 5.28 6.71 5.36 20.32%
EPS 0.58 0.49 0.34 0.29 0.28 0.54 0.36 37.31%
DPS 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.0787 0.1031 0.0982 0.0947 0.0916 0.09 0.0865 -6.08%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.50 0.44 0.45 0.78 0.59 0.45 0.42 -
P/RPS 0.56 0.59 0.48 1.26 0.58 0.35 0.41 23.03%
P/EPS 6.75 7.12 6.90 13.98 10.83 4.35 6.09 7.08%
EY 14.81 14.05 14.49 7.15 9.24 22.98 16.43 -6.66%
DY 0.00 0.00 0.00 0.00 5.08 0.00 0.00 -
P/NAPS 0.50 0.34 0.24 0.43 0.34 0.26 0.25 58.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 -
Price 0.45 0.51 0.46 0.71 0.70 0.48 0.46 -
P/RPS 0.50 0.68 0.49 1.15 0.69 0.37 0.44 8.87%
P/EPS 6.08 8.25 7.06 12.72 12.84 4.64 6.67 -5.97%
EY 16.45 12.12 14.17 7.86 7.79 21.54 15.00 6.32%
DY 0.00 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.45 0.39 0.25 0.39 0.40 0.28 0.28 37.08%

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