[CBIP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Revenue 213,317 177,489 181,556 142,189 100,848 60,746 107,210 14.74%
PBT 28,890 20,474 20,729 16,892 11,724 7,640 11,836 19.52%
Tax -870 -5,514 -7,412 -5,668 -3,680 -2,580 -3,734 -25.26%
NP 28,020 14,960 13,317 11,224 8,044 5,060 8,101 28.15%
-
NP to SH 27,908 13,976 13,317 11,224 8,044 5,060 8,101 28.04%
-
Tax Rate 3.01% 26.93% 35.76% 33.55% 31.39% 33.77% 31.55% -
Total Cost 185,297 162,529 168,238 130,965 92,804 55,686 99,109 13.32%
-
Net Worth 135,651 94,676 76,042 64,230 55,461 44,368 48,439 22.85%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Div - - - 11,184 - - - -
Div Payout % - - - 99.65% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Net Worth 135,651 94,676 76,042 64,230 55,461 44,368 48,439 22.85%
NOSH 135,651 132,726 42,720 42,536 42,336 27,904 27,999 37.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
NP Margin 13.14% 8.43% 7.34% 7.89% 7.98% 8.33% 7.56% -
ROE 20.57% 14.76% 17.51% 17.47% 14.50% 11.40% 16.72% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 157.25 149.98 424.99 334.28 238.20 217.70 382.90 -16.29%
EPS 20.57 12.53 31.17 26.39 19.00 18.13 28.93 -6.58%
DPS 0.00 0.00 0.00 26.29 0.00 0.00 0.00 -
NAPS 1.00 0.80 1.78 1.51 1.31 1.59 1.73 -10.37%
Adjusted Per Share Value based on latest NOSH - 42,522
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 39.63 32.98 33.73 26.42 18.74 11.29 19.92 14.73%
EPS 5.18 2.60 2.47 2.09 1.49 0.94 1.51 27.94%
DPS 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
NAPS 0.252 0.1759 0.1413 0.1193 0.103 0.0824 0.09 22.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 27/09/01 -
Price 1.53 0.64 0.87 0.69 0.44 0.67 0.45 -
P/RPS 0.97 0.43 0.20 0.21 0.18 0.31 0.12 51.85%
P/EPS 7.44 5.42 2.79 2.61 2.32 3.69 1.56 36.65%
EY 13.45 18.45 35.83 38.24 43.18 27.06 64.30 -26.85%
DY 0.00 0.00 0.00 38.11 0.00 0.00 0.00 -
P/NAPS 1.53 0.80 0.49 0.46 0.34 0.42 0.26 42.51%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 20/10/00 26/10/01 -
Price 1.87 0.67 0.84 0.81 0.51 0.74 0.48 -
P/RPS 1.19 0.45 0.20 0.24 0.21 0.34 0.13 55.67%
P/EPS 9.09 5.67 2.69 3.07 2.68 4.08 1.66 40.47%
EY 11.00 17.63 37.11 32.58 37.25 24.50 60.28 -28.82%
DY 0.00 0.00 0.00 32.46 0.00 0.00 0.00 -
P/NAPS 1.87 0.84 0.47 0.54 0.39 0.47 0.28 46.16%

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