[CBIP] YoY 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- 2.74%
YoY- -17.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
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 91,825 68,475 58,210 47,077 42,446 28,414 38,131 19.20%
PBT 15,622 11,530 7,730 6,596 6,719 2,134 5,706 22.30%
Tax -992 -1,085 -69 -1,940 -1,047 -608 -2,569 -17.32%
NP 14,630 10,445 7,661 4,656 5,672 1,526 3,137 36.04%
-
NP to SH 14,593 10,099 7,638 4,656 5,672 1,526 3,137 35.97%
-
Tax Rate 6.35% 9.41% 0.89% 29.41% 15.58% 28.49% 45.02% -
Total Cost 77,195 58,030 50,549 42,421 36,774 26,888 34,994 17.13%
-
Net Worth 137,593 140,188 101,385 42,851 42,570 49,279 42,371 26.54%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/02 CAGR
Div - - - - - 840 - -
Div Payout % - - - - - 55.05% - -
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 137,593 140,188 101,385 42,851 42,570 49,279 42,371 26.54%
NOSH 137,593 136,105 115,210 42,851 42,570 28,000 42,371 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 15.93% 15.25% 13.16% 9.89% 13.36% 5.37% 8.23% -
ROE 10.61% 7.20% 7.53% 10.87% 13.32% 3.10% 7.40% -
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 66.74 50.31 50.52 109.86 99.71 101.48 89.99 -5.79%
EPS 10.61 7.42 6.57 5.45 13.32 5.45 7.40 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.00 1.03 0.88 1.00 1.00 1.76 1.00 0.00%
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 19.50 14.54 12.36 10.00 9.02 6.04 8.10 19.19%
EPS 3.10 2.14 1.62 0.99 1.20 0.32 0.67 35.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.2922 0.2978 0.2153 0.091 0.0904 0.1047 0.09 26.54%
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 4.39 4.07 1.31 0.76 0.88 0.58 0.56 50.92%
P/EPS 27.63 27.63 9.96 7.64 6.60 10.83 6.75 32.54%
EY 3.62 3.62 10.04 13.09 15.14 9.24 14.81 -24.54%
DY 0.00 0.00 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 2.93 1.99 0.75 0.83 0.88 0.34 0.50 42.39%
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 3.75 4.07 1.39 0.82 1.00 0.69 0.50 49.59%
P/EPS 23.57 27.63 10.56 8.28 7.51 12.84 6.08 31.10%
EY 4.24 3.62 9.47 12.07 13.32 7.79 16.45 -23.73%
DY 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 2.50 1.99 0.80 0.90 1.00 0.40 0.45 40.88%

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