[CBIP] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.74%
YoY- 32.78%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 188,779 183,244 178,613 160,011 158,286 149,088 144,773 19.33%
PBT 23,735 22,143 22,266 20,143 19,941 19,388 18,375 18.58%
Tax -8,290 -7,499 -6,606 -5,711 -5,254 -5,298 -6,820 13.88%
NP 15,445 14,644 15,660 14,432 14,687 14,090 11,555 21.32%
-
NP to SH 15,445 14,644 15,660 14,432 14,687 14,090 11,555 21.32%
-
Tax Rate 34.93% 33.87% 29.67% 28.35% 26.35% 27.33% 37.12% -
Total Cost 173,334 168,600 162,953 145,579 143,599 134,998 133,218 19.16%
-
Net Worth 43,337 42,851 42,714 42,746 68,745 42,570 64,209 -23.03%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,337 42,851 42,714 42,746 68,745 42,570 64,209 -23.03%
NOSH 43,736 42,851 42,714 42,746 42,698 42,570 42,522 1.89%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.18% 7.99% 8.77% 9.02% 9.28% 9.45% 7.98% -
ROE 35.64% 34.17% 36.66% 33.76% 21.36% 33.10% 18.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 435.60 427.63 418.16 374.32 370.70 350.22 340.46 17.83%
EPS 35.64 34.17 36.66 33.76 34.40 33.10 27.17 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.61 1.00 1.51 -24.00%
Adjusted Per Share Value based on latest NOSH - 42,746
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.07 34.04 33.18 29.73 29.41 27.70 26.90 19.32%
EPS 2.87 2.72 2.91 2.68 2.73 2.62 2.15 21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0796 0.0794 0.0794 0.1277 0.0791 0.1193 -23.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.60 0.83 0.87 0.90 1.02 0.88 0.69 -
P/RPS 0.14 0.19 0.21 0.24 0.28 0.25 0.20 -21.14%
P/EPS 1.68 2.43 2.37 2.67 2.97 2.66 2.54 -24.06%
EY 59.40 41.17 42.14 37.51 33.72 37.61 39.38 31.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.87 0.90 0.63 0.88 0.46 19.35%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 18/11/04 30/08/04 26/05/04 26/02/04 19/11/03 -
Price 1.10 0.90 0.84 0.89 0.93 1.00 0.81 -
P/RPS 0.25 0.21 0.20 0.24 0.25 0.29 0.24 2.75%
P/EPS 3.09 2.63 2.29 2.64 2.70 3.02 2.98 2.44%
EY 32.40 37.97 43.65 37.93 36.99 33.10 33.55 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.90 0.84 0.89 0.58 1.00 0.54 60.62%

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