[CBIP] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.96%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Revenue 289,819 228,463 191,327 183,244 149,088 108,822 113,767 20.55%
PBT 48,867 33,198 23,086 22,143 19,388 11,011 14,499 27.49%
Tax -2,157 -1,738 -4,205 -7,499 -5,298 -3,409 -5,329 -16.53%
NP 46,710 31,460 18,881 14,644 14,090 7,602 9,170 38.46%
-
NP to SH 46,546 31,030 18,120 14,644 14,090 7,602 9,170 38.36%
-
Tax Rate 4.41% 5.24% 18.21% 33.87% 27.33% 30.96% 36.75% -
Total Cost 243,109 197,003 172,446 168,600 134,998 101,220 104,597 18.36%
-
Net Worth 184,334 140,302 103,893 41,036 68,950 49,279 42,368 34.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Div 13,756 - - 2,137 - 1,960 4,236 26.54%
Div Payout % 29.55% - - 14.60% - 25.78% 46.20% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Net Worth 184,334 140,302 103,893 41,036 68,950 49,279 42,368 34.16%
NOSH 137,563 136,215 118,060 42,746 42,561 28,000 42,368 26.54%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
NP Margin 16.12% 13.77% 9.87% 7.99% 9.45% 6.99% 8.06% -
ROE 25.25% 22.12% 17.44% 35.69% 20.43% 15.43% 21.64% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 210.68 167.72 162.06 428.67 350.28 388.65 268.52 -4.73%
EPS 33.84 22.78 15.59 17.13 33.10 27.15 21.64 9.34%
DPS 10.00 0.00 0.00 5.00 0.00 7.00 10.00 0.00%
NAPS 1.34 1.03 0.88 0.96 1.62 1.76 1.00 6.02%
Adjusted Per Share Value based on latest NOSH - 42,851
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
RPS 53.84 42.45 35.55 34.04 27.70 20.22 21.14 20.54%
EPS 8.65 5.76 3.37 2.72 2.62 1.41 1.70 38.43%
DPS 2.56 0.00 0.00 0.40 0.00 0.36 0.79 26.49%
NAPS 0.3425 0.2607 0.193 0.0762 0.1281 0.0916 0.0787 34.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 31/12/02 -
Price 2.93 2.05 0.66 0.83 0.88 0.59 0.50 -
P/RPS 1.39 1.22 0.41 0.19 0.25 0.15 0.19 48.85%
P/EPS 8.66 9.00 4.30 2.42 2.66 2.17 2.31 30.23%
EY 11.55 11.11 23.25 41.27 37.62 46.02 43.29 -23.21%
DY 3.41 0.00 0.00 6.02 0.00 11.86 20.00 -29.78%
P/NAPS 2.19 1.99 0.75 0.86 0.54 0.34 0.50 34.34%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Date 29/02/08 26/02/07 28/02/06 28/02/05 26/02/04 26/02/02 27/02/03 -
Price 2.50 2.05 0.70 0.90 1.00 0.70 0.45 -
P/RPS 1.19 1.22 0.43 0.21 0.29 0.18 0.17 47.54%
P/EPS 7.39 9.00 4.56 2.63 3.02 2.58 2.08 28.84%
EY 13.53 11.11 21.93 38.06 33.10 38.79 48.10 -22.39%
DY 4.00 0.00 0.00 5.56 0.00 10.00 22.22 -29.01%
P/NAPS 1.87 1.99 0.80 0.94 0.62 0.40 0.45 32.94%

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