[CBIP] YoY Cumulative 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- 173.33%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 99,815 81,939 76,700 65,777 44,024 29,153 44,275 17.64%
PBT 13,326 9,201 8,570 7,815 4,923 4,402 4,865 22.31%
Tax -639 -2,703 -3,114 -2,701 -1,508 -1,409 -1,683 -17.59%
NP 12,687 6,498 5,456 5,114 3,415 2,993 3,182 31.84%
-
NP to SH 12,667 5,966 5,456 5,114 3,415 2,993 3,182 31.80%
-
Tax Rate 4.80% 29.38% 36.34% 34.56% 30.63% 32.01% 34.59% -
Total Cost 87,128 75,441 71,244 60,663 40,609 26,160 41,093 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 9.77% 7.67% 7.60% 8.42% 6.48% 6.86% 6.83% -
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 73.91 81.08 179.52 154.86 156.24 104.22 158.62 -14.15%
EPS 9.38 5.90 12.77 12.04 12.12 10.70 11.40 -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 18.54 15.22 14.25 12.22 8.18 5.42 8.23 17.62%
EPS 2.35 1.11 1.01 0.95 0.63 0.56 0.59 31.81%
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 1.66 0.76 0.50 0.41 0.29 0.77 0.26 44.85%
P/EPS 13.11 10.50 7.05 5.32 3.71 7.48 3.68 28.91%
EY 7.63 9.52 14.19 18.81 26.93 13.37 27.14 -22.40%
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 1.92 0.83 0.50 0.45 0.29 0.77 0.29 45.91%
P/EPS 15.14 11.35 6.97 5.81 3.80 7.48 4.04 30.22%
EY 6.61 8.81 14.35 17.20 26.35 13.37 24.78 -23.21%
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