[CBIP] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.47%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 191,327 180,194 188,483 188,779 183,244 178,613 160,011 12.61%
PBT 23,057 21,923 22,745 23,735 22,143 22,266 20,143 9.39%
Tax -4,564 -6,435 -7,447 -8,290 -7,499 -6,606 -5,711 -13.84%
NP 18,493 15,488 15,298 15,445 14,644 15,660 14,432 17.92%
-
NP to SH 18,091 15,109 15,125 15,445 14,644 15,660 14,432 16.21%
-
Tax Rate 19.79% 29.35% 32.74% 34.93% 33.87% 29.67% 28.35% -
Total Cost 172,834 164,706 173,185 173,334 168,600 162,953 145,579 12.08%
-
Net Worth 101,385 94,676 77,816 43,337 42,851 42,714 42,746 77.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 101,385 94,676 77,816 43,337 42,851 42,714 42,746 77.56%
NOSH 115,210 132,726 131,206 43,736 42,851 42,714 42,746 93.32%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.67% 8.60% 8.12% 8.18% 7.99% 8.77% 9.02% -
ROE 17.84% 15.96% 19.44% 35.64% 34.17% 36.66% 33.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 166.07 152.26 186.50 435.60 427.63 418.16 374.32 -41.74%
EPS 15.70 12.77 14.97 35.64 34.17 36.66 33.76 -39.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.80 0.77 1.00 1.00 1.00 1.00 -8.14%
Adjusted Per Share Value based on latest NOSH - 43,736
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.55 33.48 35.02 35.07 34.04 33.18 29.73 12.62%
EPS 3.36 2.81 2.81 2.87 2.72 2.91 2.68 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.1759 0.1446 0.0805 0.0796 0.0794 0.0794 77.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.66 0.64 0.62 0.60 0.83 0.87 0.90 -
P/RPS 0.40 0.42 0.33 0.14 0.19 0.21 0.24 40.44%
P/EPS 4.20 5.01 4.14 1.68 2.43 2.37 2.67 35.14%
EY 23.79 19.95 24.14 59.40 41.17 42.14 37.51 -26.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.81 0.60 0.83 0.87 0.90 -11.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 31/05/05 28/02/05 18/11/04 30/08/04 -
Price 0.70 0.67 0.67 1.10 0.90 0.84 0.89 -
P/RPS 0.42 0.44 0.36 0.25 0.21 0.20 0.24 45.07%
P/EPS 4.46 5.25 4.48 3.09 2.63 2.29 2.64 41.71%
EY 22.43 19.05 22.34 32.40 37.97 43.65 37.93 -29.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.87 1.10 0.90 0.84 0.89 -6.84%

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