[CBIP] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.49%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 180,194 188,483 188,779 183,244 178,613 160,011 158,286 9.01%
PBT 21,923 22,745 23,735 22,143 22,266 20,143 19,941 6.51%
Tax -6,435 -7,447 -8,290 -7,499 -6,606 -5,711 -5,254 14.45%
NP 15,488 15,298 15,445 14,644 15,660 14,432 14,687 3.60%
-
NP to SH 15,109 15,125 15,445 14,644 15,660 14,432 14,687 1.90%
-
Tax Rate 29.35% 32.74% 34.93% 33.87% 29.67% 28.35% 26.35% -
Total Cost 164,706 173,185 173,334 168,600 162,953 145,579 143,599 9.56%
-
Net Worth 94,676 77,816 43,337 42,851 42,714 42,746 68,745 23.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 94,676 77,816 43,337 42,851 42,714 42,746 68,745 23.76%
NOSH 132,726 131,206 43,736 42,851 42,714 42,746 42,698 112.84%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.60% 8.12% 8.18% 7.99% 8.77% 9.02% 9.28% -
ROE 15.96% 19.44% 35.64% 34.17% 36.66% 33.76% 21.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 152.26 186.50 435.60 427.63 418.16 374.32 370.70 -44.71%
EPS 12.77 14.97 35.64 34.17 36.66 33.76 34.40 -48.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 1.00 1.00 1.00 1.00 1.61 -37.23%
Adjusted Per Share Value based on latest NOSH - 42,851
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.27 40.03 40.10 38.92 37.94 33.99 33.62 9.01%
EPS 3.21 3.21 3.28 3.11 3.33 3.07 3.12 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.1653 0.092 0.091 0.0907 0.0908 0.146 23.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.62 0.60 0.83 0.87 0.90 1.02 -
P/RPS 0.42 0.33 0.14 0.19 0.21 0.24 0.28 31.00%
P/EPS 5.01 4.14 1.68 2.43 2.37 2.67 2.97 41.66%
EY 19.95 24.14 59.40 41.17 42.14 37.51 33.72 -29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.60 0.83 0.87 0.90 0.63 17.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 31/05/05 28/02/05 18/11/04 30/08/04 26/05/04 -
Price 0.67 0.67 1.10 0.90 0.84 0.89 0.93 -
P/RPS 0.44 0.36 0.25 0.21 0.20 0.24 0.25 45.72%
P/EPS 5.25 4.48 3.09 2.63 2.29 2.64 2.70 55.72%
EY 19.05 22.34 32.40 37.97 43.65 37.93 36.99 -35.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 1.10 0.90 0.84 0.89 0.58 27.97%

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