[CBIP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 36.66%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 199,630 163,878 153,400 131,554 88,048 58,306 88,550 17.64%
PBT 26,652 18,402 17,140 15,630 9,846 8,804 9,730 22.31%
Tax -1,278 -5,406 -6,228 -5,402 -3,016 -2,818 -3,366 -17.59%
NP 25,374 12,996 10,912 10,228 6,830 5,986 6,364 31.84%
-
NP to SH 25,334 11,932 10,912 10,228 6,830 5,986 6,364 31.80%
-
Tax Rate 4.80% 29.38% 36.34% 34.56% 30.63% 32.01% 34.59% -
Total Cost 174,256 150,882 142,488 121,326 81,218 52,320 82,186 16.20%
-
Net Worth 129,640 77,816 71,778 60,739 52,690 43,636 46,613 22.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Net Worth 129,640 77,816 71,778 60,739 52,690 43,636 46,613 22.68%
NOSH 135,042 131,206 42,725 42,475 28,176 27,971 27,912 37.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
NP Margin 12.71% 7.93% 7.11% 7.77% 7.76% 10.27% 7.19% -
ROE 19.54% 15.33% 15.20% 16.84% 12.96% 13.72% 13.65% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 147.83 162.16 359.04 309.72 312.49 208.44 317.24 -14.15%
EPS 18.76 11.80 25.54 24.08 24.24 21.40 22.80 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.77 1.68 1.43 1.87 1.56 1.67 -10.47%
Adjusted Per Share Value based on latest NOSH - 42,503
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 37.09 30.45 28.50 24.44 16.36 10.83 16.45 17.64%
EPS 4.71 2.22 2.03 1.90 1.27 1.11 1.18 31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2409 0.1446 0.1334 0.1128 0.0979 0.0811 0.0866 22.69%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 29/06/01 -
Price 1.23 0.62 0.90 0.64 0.45 0.80 0.42 -
P/RPS 0.83 0.38 0.25 0.21 0.14 0.38 0.13 44.85%
P/EPS 6.56 5.25 3.52 2.66 1.86 3.74 1.84 28.93%
EY 15.25 19.04 28.38 37.63 53.87 26.75 54.29 -22.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.81 0.54 0.45 0.24 0.51 0.25 38.60%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 03/08/06 25/08/05 30/08/04 15/08/03 27/08/02 28/07/00 16/08/01 -
Price 1.42 0.67 0.89 0.70 0.46 0.80 0.46 -
P/RPS 0.96 0.41 0.25 0.23 0.15 0.38 0.14 46.93%
P/EPS 7.57 5.67 3.48 2.91 1.90 3.74 2.02 30.22%
EY 13.21 17.62 28.70 34.40 52.70 26.75 49.57 -23.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.87 0.53 0.49 0.25 0.51 0.28 39.48%

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