[CBIP] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
16-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -3.47%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 135,520 121,960 113,767 104,095 108,616 110,917 108,867 15.76%
PBT 17,391 15,342 14,499 10,935 11,077 11,408 11,019 35.67%
Tax -6,522 -5,873 -5,329 -3,246 -3,112 -3,363 -3,287 58.10%
NP 10,869 9,469 9,170 7,689 7,965 8,045 7,732 25.56%
-
NP to SH 10,869 9,469 9,170 7,689 7,965 8,045 7,732 25.56%
-
Tax Rate 37.50% 38.28% 36.75% 29.68% 28.09% 29.48% 29.83% -
Total Cost 124,651 112,491 104,597 96,406 100,651 102,872 101,135 14.99%
-
Net Worth 60,779 59,396 42,371 55,494 28,266 28,172 28,000 67.88%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,596 2,596 2,596 3,436 840 840 840 112.60%
Div Payout % 23.89% 27.42% 28.32% 44.70% 10.55% 10.44% 10.86% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 60,779 59,396 42,371 55,494 28,266 28,172 28,000 67.88%
NOSH 42,503 42,426 42,371 42,362 28,266 28,172 28,000 32.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.02% 7.76% 8.06% 7.39% 7.33% 7.25% 7.10% -
ROE 17.88% 15.94% 21.64% 13.86% 28.18% 28.56% 27.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 318.85 287.46 268.50 245.72 384.25 393.71 388.81 -12.41%
EPS 25.57 22.32 21.64 18.15 28.18 28.56 27.61 -5.00%
DPS 6.13 6.12 6.13 8.11 3.00 3.00 3.00 61.23%
NAPS 1.43 1.40 1.00 1.31 1.00 1.00 1.00 27.01%
Adjusted Per Share Value based on latest NOSH - 42,362
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.78 25.90 24.16 22.11 23.07 23.56 23.12 15.76%
EPS 2.31 2.01 1.95 1.63 1.69 1.71 1.64 25.73%
DPS 0.55 0.55 0.55 0.73 0.18 0.18 0.18 110.99%
NAPS 0.1291 0.1262 0.09 0.1179 0.06 0.0598 0.0595 67.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.64 0.45 0.50 0.44 0.45 0.78 0.59 -
P/RPS 0.20 0.16 0.19 0.18 0.12 0.20 0.15 21.20%
P/EPS 2.50 2.02 2.31 2.42 1.60 2.73 2.14 10.95%
EY 39.96 49.60 43.28 41.25 62.62 36.61 46.80 -10.02%
DY 9.58 13.60 12.26 18.44 6.67 3.85 5.08 52.81%
P/NAPS 0.45 0.32 0.50 0.34 0.45 0.78 0.59 -16.56%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 -
Price 0.70 0.46 0.45 0.51 0.46 0.71 0.70 -
P/RPS 0.22 0.16 0.17 0.21 0.12 0.18 0.18 14.35%
P/EPS 2.74 2.06 2.08 2.81 1.63 2.49 2.53 5.47%
EY 36.53 48.52 48.09 35.59 61.26 40.22 39.45 -5.01%
DY 8.76 13.31 13.62 15.91 6.52 4.23 4.29 61.16%
P/NAPS 0.49 0.33 0.45 0.39 0.46 0.71 0.70 -21.21%

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