[CBIP] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 3.02%
YoY- -47.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 149,088 113,767 108,822 66,938 61,575 0 -100.00%
PBT 19,388 14,499 11,011 7,916 10,385 0 -100.00%
Tax -5,298 -5,329 -3,409 -2,703 -383 0 -100.00%
NP 14,090 9,170 7,602 5,213 10,002 0 -100.00%
-
NP to SH 14,090 9,170 7,602 5,213 10,002 0 -100.00%
-
Tax Rate 27.33% 36.75% 30.96% 34.15% 3.69% - -
Total Cost 134,998 104,597 101,220 61,725 51,573 0 -100.00%
-
Net Worth 68,950 42,368 49,279 43,614 34,989 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - 4,236 1,960 1,957 - - -
Div Payout % - 46.20% 25.78% 37.54% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 68,950 42,368 49,279 43,614 34,989 0 -100.00%
NOSH 42,561 42,368 28,000 27,958 23,965 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.45% 8.06% 6.99% 7.79% 16.24% 0.00% -
ROE 20.43% 21.64% 15.43% 11.95% 28.59% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 350.28 268.52 388.65 239.42 256.93 0.00 -100.00%
EPS 33.10 21.64 27.15 18.62 41.80 0.00 -100.00%
DPS 0.00 10.00 7.00 7.00 0.00 0.00 -
NAPS 1.62 1.00 1.76 1.56 1.46 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 28,050
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 27.70 21.14 20.22 12.44 11.44 0.00 -100.00%
EPS 2.62 1.70 1.41 0.97 1.86 0.00 -100.00%
DPS 0.00 0.79 0.36 0.36 0.00 0.00 -
NAPS 0.1281 0.0787 0.0916 0.081 0.065 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.88 0.50 0.59 0.51 0.00 0.00 -
P/RPS 0.25 0.19 0.15 0.21 0.00 0.00 -100.00%
P/EPS 2.66 2.31 2.17 2.74 0.00 0.00 -100.00%
EY 37.62 43.29 46.02 36.56 0.00 0.00 -100.00%
DY 0.00 20.00 11.86 13.73 0.00 0.00 -
P/NAPS 0.54 0.50 0.34 0.33 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/04 27/02/03 26/02/02 26/02/01 28/02/00 - -
Price 1.00 0.45 0.70 0.47 0.93 0.00 -
P/RPS 0.29 0.17 0.18 0.20 0.36 0.00 -100.00%
P/EPS 3.02 2.08 2.58 2.52 2.23 0.00 -100.00%
EY 33.10 48.10 38.79 39.67 44.88 0.00 -100.00%
DY 0.00 22.22 10.00 14.89 0.00 0.00 -
P/NAPS 0.62 0.45 0.40 0.30 0.64 0.00 -100.00%

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