[CBIP] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 25.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Revenue 228,463 191,327 183,244 149,088 108,822 113,767 66,938 22.69%
PBT 33,198 23,086 22,143 19,388 11,011 14,499 7,916 26.97%
Tax -1,738 -4,205 -7,499 -5,298 -3,409 -5,329 -2,703 -7.09%
NP 31,460 18,881 14,644 14,090 7,602 9,170 5,213 34.91%
-
NP to SH 31,030 18,120 14,644 14,090 7,602 9,170 5,213 34.60%
-
Tax Rate 5.24% 18.21% 33.87% 27.33% 30.96% 36.75% 34.15% -
Total Cost 197,003 172,446 168,600 134,998 101,220 104,597 61,725 21.32%
-
Net Worth 140,302 103,893 41,036 68,950 49,279 42,368 43,614 21.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Div - - 2,137 - 1,960 4,236 1,957 -
Div Payout % - - 14.60% - 25.78% 46.20% 37.54% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Net Worth 140,302 103,893 41,036 68,950 49,279 42,368 43,614 21.48%
NOSH 136,215 118,060 42,746 42,561 28,000 42,368 27,958 30.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
NP Margin 13.77% 9.87% 7.99% 9.45% 6.99% 8.06% 7.79% -
ROE 22.12% 17.44% 35.69% 20.43% 15.43% 21.64% 11.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 167.72 162.06 428.67 350.28 388.65 268.52 239.42 -5.75%
EPS 22.78 15.59 17.13 33.10 27.15 21.64 18.62 3.41%
DPS 0.00 0.00 5.00 0.00 7.00 10.00 7.00 -
NAPS 1.03 0.88 0.96 1.62 1.76 1.00 1.56 -6.68%
Adjusted Per Share Value based on latest NOSH - 42,570
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
RPS 48.52 40.64 38.92 31.67 23.11 24.16 14.22 22.68%
EPS 6.59 3.85 3.11 2.99 1.61 1.95 1.11 34.54%
DPS 0.00 0.00 0.45 0.00 0.42 0.90 0.42 -
NAPS 0.298 0.2207 0.0872 0.1464 0.1047 0.09 0.0926 21.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 26/12/00 -
Price 2.05 0.66 0.83 0.88 0.59 0.50 0.51 -
P/RPS 1.22 0.41 0.19 0.25 0.15 0.19 0.21 34.05%
P/EPS 9.00 4.30 2.42 2.66 2.17 2.31 2.74 21.91%
EY 11.11 23.25 41.27 37.62 46.02 43.29 36.56 -17.99%
DY 0.00 0.00 6.02 0.00 11.86 20.00 13.73 -
P/NAPS 1.99 0.75 0.86 0.54 0.34 0.50 0.33 34.89%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 31/12/00 CAGR
Date 26/02/07 28/02/06 28/02/05 26/02/04 26/02/02 27/02/03 26/02/01 -
Price 2.05 0.70 0.90 1.00 0.70 0.45 0.47 -
P/RPS 1.22 0.43 0.21 0.29 0.18 0.17 0.20 35.15%
P/EPS 9.00 4.56 2.63 3.02 2.58 2.08 2.52 23.62%
EY 11.11 21.93 38.06 33.10 38.79 48.10 39.67 -19.10%
DY 0.00 0.00 5.56 0.00 10.00 22.22 14.89 -
P/NAPS 1.99 0.80 0.94 0.62 0.40 0.45 0.30 37.05%

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