[CBIP] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.79%
YoY- 36.46%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 158,286 149,088 144,773 135,520 121,960 113,767 104,095 32.19%
PBT 19,941 19,388 18,375 17,391 15,342 14,499 10,935 49.20%
Tax -5,254 -5,298 -6,820 -6,522 -5,873 -5,329 -3,246 37.81%
NP 14,687 14,090 11,555 10,869 9,469 9,170 7,689 53.88%
-
NP to SH 14,687 14,090 11,555 10,869 9,469 9,170 7,689 53.88%
-
Tax Rate 26.35% 27.33% 37.12% 37.50% 38.28% 36.75% 29.68% -
Total Cost 143,599 134,998 133,218 124,651 112,491 104,597 96,406 30.39%
-
Net Worth 68,745 42,570 64,209 60,779 59,396 42,371 55,494 15.32%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,596 2,596 2,596 3,436 -
Div Payout % - - - 23.89% 27.42% 28.32% 44.70% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 68,745 42,570 64,209 60,779 59,396 42,371 55,494 15.32%
NOSH 42,698 42,570 42,522 42,503 42,426 42,371 42,362 0.52%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.28% 9.45% 7.98% 8.02% 7.76% 8.06% 7.39% -
ROE 21.36% 33.10% 18.00% 17.88% 15.94% 21.64% 13.86% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 370.70 350.22 340.46 318.85 287.46 268.50 245.72 31.50%
EPS 34.40 33.10 27.17 25.57 22.32 21.64 18.15 53.09%
DPS 0.00 0.00 0.00 6.13 6.12 6.13 8.11 -
NAPS 1.61 1.00 1.51 1.43 1.40 1.00 1.31 14.72%
Adjusted Per Share Value based on latest NOSH - 42,503
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.41 27.70 26.90 25.18 22.66 21.14 19.34 32.20%
EPS 2.73 2.62 2.15 2.02 1.76 1.70 1.43 53.83%
DPS 0.00 0.00 0.00 0.48 0.48 0.48 0.64 -
NAPS 0.1277 0.0791 0.1193 0.1129 0.1104 0.0787 0.1031 15.31%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.02 0.88 0.69 0.64 0.45 0.50 0.44 -
P/RPS 0.28 0.25 0.20 0.20 0.16 0.19 0.18 34.21%
P/EPS 2.97 2.66 2.54 2.50 2.02 2.31 2.42 14.61%
EY 33.72 37.61 39.38 39.96 49.60 43.28 41.25 -12.56%
DY 0.00 0.00 0.00 9.58 13.60 12.26 18.44 -
P/NAPS 0.63 0.88 0.46 0.45 0.32 0.50 0.34 50.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 -
Price 0.93 1.00 0.81 0.70 0.46 0.45 0.51 -
P/RPS 0.25 0.29 0.24 0.22 0.16 0.17 0.21 12.31%
P/EPS 2.70 3.02 2.98 2.74 2.06 2.08 2.81 -2.62%
EY 36.99 33.10 33.55 36.53 48.52 48.09 35.59 2.60%
DY 0.00 0.00 0.00 8.76 13.31 13.62 15.91 -
P/NAPS 0.58 1.00 0.54 0.49 0.33 0.45 0.39 30.25%

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