[CBIP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 4.05%
YoY- 67.81%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 113,767 104,095 108,616 110,917 108,867 101,786 82,060 24.26%
PBT 14,499 10,935 11,077 11,408 11,019 11,063 8,379 43.98%
Tax -5,329 -3,246 -3,112 -3,363 -3,287 -3,568 -2,976 47.30%
NP 9,170 7,689 7,965 8,045 7,732 7,495 5,403 42.14%
-
NP to SH 9,170 7,689 7,965 8,045 7,732 7,495 5,403 42.14%
-
Tax Rate 36.75% 29.68% 28.09% 29.48% 29.83% 32.25% 35.52% -
Total Cost 104,597 96,406 100,651 102,872 101,135 94,291 76,657 22.95%
-
Net Worth 42,371 55,494 28,266 28,172 28,000 27,988 46,542 -6.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,596 3,436 840 840 840 1,963 1,963 20.42%
Div Payout % 28.32% 44.70% 10.55% 10.44% 10.86% 26.20% 36.34% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 42,371 55,494 28,266 28,172 28,000 27,988 46,542 -6.05%
NOSH 42,371 42,362 28,266 28,172 28,000 27,988 27,869 32.11%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.06% 7.39% 7.33% 7.25% 7.10% 7.36% 6.58% -
ROE 21.64% 13.86% 28.18% 28.56% 27.61% 26.78% 11.61% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 268.50 245.72 384.25 393.71 388.81 363.67 294.44 -5.94%
EPS 21.64 18.15 28.18 28.56 27.61 26.78 19.39 7.57%
DPS 6.13 8.11 3.00 3.00 3.00 7.00 7.00 -8.44%
NAPS 1.00 1.31 1.00 1.00 1.00 1.00 1.67 -28.89%
Adjusted Per Share Value based on latest NOSH - 28,172
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.14 19.34 20.18 20.61 20.23 18.91 15.25 24.25%
EPS 1.70 1.43 1.48 1.49 1.44 1.39 1.00 42.30%
DPS 0.48 0.64 0.16 0.16 0.16 0.36 0.36 21.07%
NAPS 0.0787 0.1031 0.0525 0.0523 0.052 0.052 0.0865 -6.08%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.50 0.44 0.45 0.78 0.59 0.45 0.42 -
P/RPS 0.19 0.18 0.12 0.20 0.15 0.12 0.14 22.51%
P/EPS 2.31 2.42 1.60 2.73 2.14 1.68 2.17 4.24%
EY 43.28 41.25 62.62 36.61 46.80 59.51 46.16 -4.19%
DY 12.26 18.44 6.67 3.85 5.08 15.56 16.67 -18.47%
P/NAPS 0.50 0.34 0.45 0.78 0.59 0.45 0.25 58.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 -
Price 0.45 0.51 0.46 0.71 0.70 0.48 0.46 -
P/RPS 0.17 0.21 0.12 0.18 0.18 0.13 0.16 4.11%
P/EPS 2.08 2.81 1.63 2.49 2.53 1.79 2.37 -8.31%
EY 48.09 35.59 61.26 40.22 39.45 55.79 42.15 9.16%
DY 13.62 15.91 6.52 4.23 4.29 14.58 15.22 -7.11%
P/NAPS 0.45 0.39 0.46 0.71 0.70 0.48 0.28 37.08%

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