[CBIP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 19.26%
YoY- 75.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 144,773 135,520 121,960 113,767 104,095 108,616 110,917 19.41%
PBT 18,375 17,391 15,342 14,499 10,935 11,077 11,408 37.36%
Tax -6,820 -6,522 -5,873 -5,329 -3,246 -3,112 -3,363 60.14%
NP 11,555 10,869 9,469 9,170 7,689 7,965 8,045 27.27%
-
NP to SH 11,555 10,869 9,469 9,170 7,689 7,965 8,045 27.27%
-
Tax Rate 37.12% 37.50% 38.28% 36.75% 29.68% 28.09% 29.48% -
Total Cost 133,218 124,651 112,491 104,597 96,406 100,651 102,872 18.78%
-
Net Worth 64,209 60,779 59,396 42,371 55,494 28,266 28,172 73.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,596 2,596 2,596 3,436 840 840 -
Div Payout % - 23.89% 27.42% 28.32% 44.70% 10.55% 10.44% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 64,209 60,779 59,396 42,371 55,494 28,266 28,172 73.10%
NOSH 42,522 42,503 42,426 42,371 42,362 28,266 28,172 31.54%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.98% 8.02% 7.76% 8.06% 7.39% 7.33% 7.25% -
ROE 18.00% 17.88% 15.94% 21.64% 13.86% 28.18% 28.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 340.46 318.85 287.46 268.50 245.72 384.25 393.71 -9.22%
EPS 27.17 25.57 22.32 21.64 18.15 28.18 28.56 -3.26%
DPS 0.00 6.13 6.12 6.13 8.11 3.00 3.00 -
NAPS 1.51 1.43 1.40 1.00 1.31 1.00 1.00 31.58%
Adjusted Per Share Value based on latest NOSH - 42,371
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.75 28.78 25.90 24.16 22.11 23.07 23.56 19.41%
EPS 2.45 2.31 2.01 1.95 1.63 1.69 1.71 27.06%
DPS 0.00 0.55 0.55 0.55 0.73 0.18 0.18 -
NAPS 0.1364 0.1291 0.1262 0.09 0.1179 0.06 0.0598 73.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.64 0.45 0.50 0.44 0.45 0.78 -
P/RPS 0.20 0.20 0.16 0.19 0.18 0.12 0.20 0.00%
P/EPS 2.54 2.50 2.02 2.31 2.42 1.60 2.73 -4.69%
EY 39.38 39.96 49.60 43.28 41.25 62.62 36.61 4.97%
DY 0.00 9.58 13.60 12.26 18.44 6.67 3.85 -
P/NAPS 0.46 0.45 0.32 0.50 0.34 0.45 0.78 -29.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 -
Price 0.81 0.70 0.46 0.45 0.51 0.46 0.71 -
P/RPS 0.24 0.22 0.16 0.17 0.21 0.12 0.18 21.12%
P/EPS 2.98 2.74 2.06 2.08 2.81 1.63 2.49 12.71%
EY 33.55 36.53 48.52 48.09 35.59 61.26 40.22 -11.37%
DY 0.00 8.76 13.31 13.62 15.91 6.52 4.23 -
P/NAPS 0.54 0.49 0.33 0.45 0.39 0.46 0.71 -16.66%

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