[CBIP] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 38.72%
YoY- 286.54%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 108,616 110,917 108,867 101,786 82,060 69,183 66,938 38.20%
PBT 11,077 11,408 11,019 11,063 8,379 7,346 7,916 25.18%
Tax -3,112 -3,363 -3,287 -3,568 -2,976 -2,552 -2,703 9.87%
NP 7,965 8,045 7,732 7,495 5,403 4,794 5,213 32.76%
-
NP to SH 7,965 8,045 7,732 7,495 5,403 4,794 5,213 32.76%
-
Tax Rate 28.09% 29.48% 29.83% 32.25% 35.52% 34.74% 34.15% -
Total Cost 100,651 102,872 101,135 94,291 76,657 64,389 61,725 38.66%
-
Net Worth 28,266 28,172 28,000 27,988 46,542 45,044 43,758 -25.33%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 840 840 840 1,963 1,963 1,963 1,963 -43.30%
Div Payout % 10.55% 10.44% 10.86% 26.20% 36.34% 40.96% 37.67% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 28,266 28,172 28,000 27,988 46,542 45,044 43,758 -25.33%
NOSH 28,266 28,172 28,000 27,988 27,869 27,977 28,050 0.51%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.33% 7.25% 7.10% 7.36% 6.58% 6.93% 7.79% -
ROE 28.18% 28.56% 27.61% 26.78% 11.61% 10.64% 11.91% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 384.25 393.71 388.81 363.67 294.44 247.28 238.63 37.50%
EPS 28.18 28.56 27.61 26.78 19.39 17.14 18.58 32.10%
DPS 3.00 3.00 3.00 7.00 7.00 7.00 7.00 -43.24%
NAPS 1.00 1.00 1.00 1.00 1.67 1.61 1.56 -25.71%
Adjusted Per Share Value based on latest NOSH - 27,988
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 20.18 20.61 20.23 18.91 15.25 12.85 12.44 38.18%
EPS 1.48 1.49 1.44 1.39 1.00 0.89 0.97 32.63%
DPS 0.16 0.16 0.16 0.36 0.36 0.36 0.36 -41.84%
NAPS 0.0525 0.0523 0.052 0.052 0.0865 0.0837 0.0813 -25.34%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.45 0.78 0.59 0.45 0.42 0.42 0.51 -
P/RPS 0.12 0.20 0.15 0.12 0.14 0.17 0.21 -31.20%
P/EPS 1.60 2.73 2.14 1.68 2.17 2.45 2.74 -30.20%
EY 62.62 36.61 46.80 59.51 46.16 40.80 36.44 43.61%
DY 6.67 3.85 5.08 15.56 16.67 16.67 13.73 -38.28%
P/NAPS 0.45 0.78 0.59 0.45 0.25 0.26 0.33 23.03%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 25/05/01 26/02/01 -
Price 0.46 0.71 0.70 0.48 0.46 0.39 0.47 -
P/RPS 0.12 0.18 0.18 0.13 0.16 0.16 0.20 -28.92%
P/EPS 1.63 2.49 2.53 1.79 2.37 2.28 2.53 -25.46%
EY 61.26 40.22 39.45 55.79 42.15 43.94 39.54 34.00%
DY 6.52 4.23 4.29 14.58 15.22 17.95 14.89 -42.42%
P/NAPS 0.46 0.71 0.70 0.48 0.28 0.24 0.30 33.07%

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