[CBIP] YoY TTM 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- 14.79%
YoY- 36.46%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 209,203 188,483 160,011 135,520 108,616 62,183 82,060 20.57%
PBT 27,211 22,745 20,143 17,391 11,077 9,756 8,379 26.54%
Tax -2,141 -7,447 -5,711 -6,522 -3,112 -1,544 -2,976 -6.37%
NP 25,070 15,298 14,432 10,869 7,965 8,212 5,403 35.90%
-
NP to SH 24,821 15,125 14,432 10,869 7,965 8,212 5,403 35.63%
-
Tax Rate 7.87% 32.74% 28.35% 37.50% 28.09% 15.83% 35.52% -
Total Cost 184,133 173,185 145,579 124,651 100,651 53,971 76,657 19.14%
-
Net Worth 129,609 77,816 42,746 60,779 28,266 43,646 46,542 22.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Div - - - 2,596 840 - 1,963 -
Div Payout % - - - 23.89% 10.55% - 36.34% -
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 129,609 77,816 42,746 60,779 28,266 43,646 46,542 22.71%
NOSH 135,009 131,206 42,746 42,503 28,266 27,978 27,869 37.07%
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 11.98% 8.12% 9.02% 8.02% 7.33% 13.21% 6.58% -
ROE 19.15% 19.44% 33.76% 17.88% 28.18% 18.81% 11.61% -
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 154.95 186.50 374.32 318.85 384.25 222.25 294.44 -12.04%
EPS 18.38 14.97 33.76 25.57 28.18 29.35 19.39 -1.06%
DPS 0.00 0.00 0.00 6.13 3.00 0.00 7.00 -
NAPS 0.96 0.77 1.00 1.43 1.00 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 38.87 35.02 29.73 25.18 20.18 11.55 15.25 20.56%
EPS 4.61 2.81 2.68 2.02 1.48 1.53 1.00 35.72%
DPS 0.00 0.00 0.00 0.48 0.16 0.00 0.36 -
NAPS 0.2408 0.1446 0.0794 0.1129 0.0525 0.0811 0.0865 22.70%
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 0.79 0.33 0.24 0.20 0.12 0.36 0.14 41.32%
P/EPS 6.69 4.14 2.67 2.50 1.60 2.73 2.17 25.23%
EY 14.95 24.14 37.51 39.96 62.62 36.69 46.16 -20.17%
DY 0.00 0.00 0.00 9.58 6.67 0.00 16.67 -
P/NAPS 1.28 0.81 0.90 0.45 0.45 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 0.92 0.36 0.24 0.22 0.12 0.36 0.16 41.85%
P/EPS 7.72 4.48 2.64 2.74 1.63 2.73 2.37 26.62%
EY 12.95 22.34 37.93 36.53 61.26 36.69 42.15 -21.01%
DY 0.00 0.00 0.00 8.76 6.52 0.00 15.22 -
P/NAPS 1.48 0.87 0.89 0.49 0.46 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