[CBIP] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.26%
YoY- 17.7%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 149,088 144,773 135,520 121,960 113,767 104,095 108,616 23.43%
PBT 19,388 18,375 17,391 15,342 14,499 10,935 11,077 45.08%
Tax -5,298 -6,820 -6,522 -5,873 -5,329 -3,246 -3,112 42.43%
NP 14,090 11,555 10,869 9,469 9,170 7,689 7,965 46.11%
-
NP to SH 14,090 11,555 10,869 9,469 9,170 7,689 7,965 46.11%
-
Tax Rate 27.33% 37.12% 37.50% 38.28% 36.75% 29.68% 28.09% -
Total Cost 134,998 133,218 124,651 112,491 104,597 96,406 100,651 21.55%
-
Net Worth 42,570 64,209 60,779 59,396 42,371 55,494 28,266 31.29%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,596 2,596 2,596 3,436 840 -
Div Payout % - - 23.89% 27.42% 28.32% 44.70% 10.55% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 42,570 64,209 60,779 59,396 42,371 55,494 28,266 31.29%
NOSH 42,570 42,522 42,503 42,426 42,371 42,362 28,266 31.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.45% 7.98% 8.02% 7.76% 8.06% 7.39% 7.33% -
ROE 33.10% 18.00% 17.88% 15.94% 21.64% 13.86% 28.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 350.22 340.46 318.85 287.46 268.50 245.72 384.25 -5.97%
EPS 33.10 27.17 25.57 22.32 21.64 18.15 28.18 11.29%
DPS 0.00 0.00 6.13 6.12 6.13 8.11 3.00 -
NAPS 1.00 1.51 1.43 1.40 1.00 1.31 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 42,426
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.67 30.75 28.78 25.90 24.16 22.11 23.07 23.44%
EPS 2.99 2.45 2.31 2.01 1.95 1.63 1.69 46.12%
DPS 0.00 0.00 0.55 0.55 0.55 0.73 0.18 -
NAPS 0.0904 0.1364 0.1291 0.1262 0.09 0.1179 0.06 31.32%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.88 0.69 0.64 0.45 0.50 0.44 0.45 -
P/RPS 0.25 0.20 0.20 0.16 0.19 0.18 0.12 62.90%
P/EPS 2.66 2.54 2.50 2.02 2.31 2.42 1.60 40.20%
EY 37.61 39.38 39.96 49.60 43.28 41.25 62.62 -28.74%
DY 0.00 0.00 9.58 13.60 12.26 18.44 6.67 -
P/NAPS 0.88 0.46 0.45 0.32 0.50 0.34 0.45 56.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 -
Price 1.00 0.81 0.70 0.46 0.45 0.51 0.46 -
P/RPS 0.29 0.24 0.22 0.16 0.17 0.21 0.12 79.79%
P/EPS 3.02 2.98 2.74 2.06 2.08 2.81 1.63 50.68%
EY 33.10 33.55 36.53 48.52 48.09 35.59 61.26 -33.58%
DY 0.00 0.00 8.76 13.31 13.62 15.91 6.52 -
P/NAPS 1.00 0.54 0.49 0.33 0.45 0.39 0.46 67.57%

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