[CBIP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.74%
YoY- 32.78%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Revenue 249,492 209,203 188,483 160,011 135,520 108,616 62,183 21.94%
PBT 38,407 27,211 22,745 20,143 17,391 11,077 9,756 21.61%
Tax -2,619 -2,141 -7,447 -5,711 -6,522 -3,112 -1,544 7.83%
NP 35,788 25,070 15,298 14,432 10,869 7,965 8,212 23.39%
-
NP to SH 35,265 24,821 15,125 14,432 10,869 7,965 8,212 23.13%
-
Tax Rate 6.82% 7.87% 32.74% 28.35% 37.50% 28.09% 15.83% -
Total Cost 213,704 184,133 173,185 145,579 124,651 100,651 53,971 21.71%
-
Net Worth 153,999 129,609 77,816 42,746 60,779 28,266 43,646 19.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Div 4,814 - - - 2,596 840 - -
Div Payout % 13.65% - - - 23.89% 10.55% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Net Worth 153,999 129,609 77,816 42,746 60,779 28,266 43,646 19.72%
NOSH 137,499 135,009 131,206 42,746 42,503 28,266 27,978 25.52%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
NP Margin 14.34% 11.98% 8.12% 9.02% 8.02% 7.33% 13.21% -
ROE 22.90% 19.15% 19.44% 33.76% 17.88% 28.18% 18.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 181.45 154.95 186.50 374.32 318.85 384.25 222.25 -2.85%
EPS 25.65 18.38 14.97 33.76 25.57 28.18 29.35 -1.90%
DPS 3.50 0.00 0.00 0.00 6.13 3.00 0.00 -
NAPS 1.12 0.96 0.77 1.00 1.43 1.00 1.56 -4.62%
Adjusted Per Share Value based on latest NOSH - 42,746
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 46.35 38.87 35.02 29.73 25.18 20.18 11.55 21.94%
EPS 6.55 4.61 2.81 2.68 2.02 1.48 1.53 23.07%
DPS 0.89 0.00 0.00 0.00 0.48 0.16 0.00 -
NAPS 0.2861 0.2408 0.1446 0.0794 0.1129 0.0525 0.0811 19.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 -
Price 2.64 1.23 0.62 0.90 0.64 0.45 0.80 -
P/RPS 1.45 0.79 0.33 0.24 0.20 0.12 0.36 22.01%
P/EPS 10.29 6.69 4.14 2.67 2.50 1.60 2.73 20.86%
EY 9.71 14.95 24.14 37.51 39.96 62.62 36.69 -17.29%
DY 1.33 0.00 0.00 0.00 9.58 6.67 0.00 -
P/NAPS 2.36 1.28 0.81 0.90 0.45 0.45 0.51 24.45%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 02/08/07 03/08/06 25/08/05 30/08/04 15/08/03 27/08/02 28/07/00 -
Price 2.43 1.42 0.67 0.89 0.70 0.46 0.80 -
P/RPS 1.34 0.92 0.36 0.24 0.22 0.12 0.36 20.64%
P/EPS 9.47 7.72 4.48 2.64 2.74 1.63 2.73 19.43%
EY 10.55 12.95 22.34 37.93 36.53 61.26 36.69 -16.30%
DY 1.44 0.00 0.00 0.00 8.76 6.52 0.00 -
P/NAPS 2.17 1.48 0.87 0.89 0.49 0.46 0.51 22.97%

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