[CBIP] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.67%
YoY- 37.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Revenue 77,498 60,173 51,178 59,467 40,865 31,612 16,407 24.82%
PBT 15,175 8,342 6,155 6,977 4,854 3,870 1,328 41.60%
Tax -96 -14 -1,433 -2,445 -1,550 -1,252 -526 -21.56%
NP 15,079 8,328 4,722 4,532 3,304 2,618 802 52.03%
-
NP to SH 15,037 8,264 4,516 4,532 3,304 2,618 802 51.97%
-
Tax Rate 0.63% 0.17% 23.28% 35.04% 31.93% 32.35% 39.61% -
Total Cost 62,419 51,845 46,456 54,935 37,561 28,994 15,605 21.89%
-
Net Worth 169,217 135,697 94,676 76,031 64,209 55,494 43,971 21.22%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Div - - - - 3,291 - - -
Div Payout % - - - - 99.61% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Net Worth 169,217 135,697 94,676 76,031 64,209 55,494 43,971 21.22%
NOSH 137,575 135,697 132,726 42,714 42,522 42,362 27,655 25.74%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
NP Margin 19.46% 13.84% 9.23% 7.62% 8.09% 8.28% 4.89% -
ROE 8.89% 6.09% 4.77% 5.96% 5.15% 4.72% 1.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 56.33 44.34 43.24 139.22 96.10 74.62 59.33 -0.73%
EPS 10.93 6.09 4.05 10.61 7.77 6.18 2.90 20.86%
DPS 0.00 0.00 0.00 0.00 7.74 0.00 0.00 -
NAPS 1.23 1.00 0.80 1.78 1.51 1.31 1.59 -3.59%
Adjusted Per Share Value based on latest NOSH - 42,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 14.40 11.18 9.51 11.05 7.59 5.87 3.05 24.81%
EPS 2.79 1.54 0.84 0.84 0.61 0.49 0.15 51.80%
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.3144 0.2521 0.1759 0.1413 0.1193 0.1031 0.0817 21.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 -
Price 2.23 1.53 0.64 0.87 0.69 0.44 0.67 -
P/RPS 3.96 3.45 1.48 0.62 0.72 0.59 1.13 19.61%
P/EPS 20.40 25.12 16.77 8.20 8.88 7.12 23.10 -1.75%
EY 4.90 3.98 5.96 12.20 11.26 14.05 4.33 1.78%
DY 0.00 0.00 0.00 0.00 11.22 0.00 0.00 -
P/NAPS 1.81 1.53 0.80 0.49 0.46 0.34 0.42 23.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 02/11/07 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 20/10/00 -
Price 2.71 1.87 0.67 0.84 0.81 0.51 0.74 -
P/RPS 4.81 4.22 1.55 0.60 0.84 0.68 1.25 21.21%
P/EPS 24.79 30.71 17.56 7.92 10.42 8.25 25.52 -0.41%
EY 4.03 3.26 5.70 12.63 9.59 12.12 3.92 0.39%
DY 0.00 0.00 0.00 0.00 9.56 0.00 0.00 -
P/NAPS 2.20 1.87 0.84 0.47 0.54 0.39 0.47 24.65%

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