[CBIP] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.24%
YoY- 55.11%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 183,244 178,613 160,011 158,286 149,088 144,773 135,520 22.16%
PBT 22,143 22,266 20,143 19,941 19,388 18,375 17,391 17.38%
Tax -7,499 -6,606 -5,711 -5,254 -5,298 -6,820 -6,522 9.70%
NP 14,644 15,660 14,432 14,687 14,090 11,555 10,869 21.87%
-
NP to SH 14,644 15,660 14,432 14,687 14,090 11,555 10,869 21.87%
-
Tax Rate 33.87% 29.67% 28.35% 26.35% 27.33% 37.12% 37.50% -
Total Cost 168,600 162,953 145,579 143,599 134,998 133,218 124,651 22.19%
-
Net Worth 42,851 42,714 42,746 68,745 42,570 64,209 60,779 -20.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - 2,596 -
Div Payout % - - - - - - 23.89% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 42,851 42,714 42,746 68,745 42,570 64,209 60,779 -20.70%
NOSH 42,851 42,714 42,746 42,698 42,570 42,522 42,503 0.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.99% 8.77% 9.02% 9.28% 9.45% 7.98% 8.02% -
ROE 34.17% 36.66% 33.76% 21.36% 33.10% 18.00% 17.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 427.63 418.16 374.32 370.70 350.22 340.46 318.85 21.50%
EPS 34.17 36.66 33.76 34.40 33.10 27.17 25.57 21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.13 -
NAPS 1.00 1.00 1.00 1.61 1.00 1.51 1.43 -21.12%
Adjusted Per Share Value based on latest NOSH - 42,698
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.04 33.18 29.73 29.41 27.70 26.90 25.18 22.14%
EPS 2.72 2.91 2.68 2.73 2.62 2.15 2.02 21.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
NAPS 0.0796 0.0794 0.0794 0.1277 0.0791 0.1193 0.1129 -20.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.83 0.87 0.90 1.02 0.88 0.69 0.64 -
P/RPS 0.19 0.21 0.24 0.28 0.25 0.20 0.20 -3.34%
P/EPS 2.43 2.37 2.67 2.97 2.66 2.54 2.50 -1.86%
EY 41.17 42.14 37.51 33.72 37.61 39.38 39.96 1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.58 -
P/NAPS 0.83 0.87 0.90 0.63 0.88 0.46 0.45 50.11%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 18/11/04 30/08/04 26/05/04 26/02/04 19/11/03 15/08/03 -
Price 0.90 0.84 0.89 0.93 1.00 0.81 0.70 -
P/RPS 0.21 0.20 0.24 0.25 0.29 0.24 0.22 -3.04%
P/EPS 2.63 2.29 2.64 2.70 3.02 2.98 2.74 -2.68%
EY 37.97 43.65 37.93 36.99 33.10 33.55 36.53 2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.76 -
P/NAPS 0.90 0.84 0.89 0.58 1.00 0.54 0.49 49.70%

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