[CBIP] QoQ Annualized 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- 36.66%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 139,388 149,088 142,189 131,554 102,596 113,767 100,848 24.05%
PBT 14,440 19,388 16,892 15,630 12,228 14,499 11,724 14.88%
Tax -4,568 -5,298 -5,668 -5,402 -4,744 -5,329 -3,680 15.48%
NP 9,872 14,090 11,224 10,228 7,484 9,170 8,044 14.61%
-
NP to SH 9,872 14,090 11,224 10,228 7,484 9,170 8,044 14.61%
-
Tax Rate 31.63% 27.33% 33.55% 34.56% 38.80% 36.75% 31.39% -
Total Cost 129,516 134,998 130,965 121,326 95,112 104,597 92,804 24.85%
-
Net Worth 68,745 68,950 64,230 60,739 59,396 42,368 55,461 15.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 11,184 - - 4,236 - -
Div Payout % - - 99.65% - - 46.20% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 68,745 68,950 64,230 60,739 59,396 42,368 55,461 15.37%
NOSH 42,698 42,561 42,536 42,475 42,426 42,368 42,336 0.56%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.08% 9.45% 7.89% 7.77% 7.29% 8.06% 7.98% -
ROE 14.36% 20.43% 17.47% 16.84% 12.60% 21.64% 14.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 326.44 350.28 334.28 309.72 241.82 268.52 238.20 23.35%
EPS 23.12 33.10 26.39 24.08 17.64 21.64 19.00 13.96%
DPS 0.00 0.00 26.29 0.00 0.00 10.00 0.00 -
NAPS 1.61 1.62 1.51 1.43 1.40 1.00 1.31 14.72%
Adjusted Per Share Value based on latest NOSH - 42,503
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.61 31.67 30.20 27.94 21.79 24.16 21.42 24.06%
EPS 2.10 2.99 2.38 2.17 1.59 1.95 1.71 14.66%
DPS 0.00 0.00 2.38 0.00 0.00 0.90 0.00 -
NAPS 0.146 0.1464 0.1364 0.129 0.1262 0.09 0.1178 15.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.02 0.88 0.69 0.64 0.45 0.50 0.44 -
P/RPS 0.31 0.25 0.21 0.21 0.19 0.19 0.18 43.63%
P/EPS 4.41 2.66 2.61 2.66 2.55 2.31 2.32 53.39%
EY 22.67 37.62 38.24 37.63 39.20 43.29 43.18 -34.89%
DY 0.00 0.00 38.11 0.00 0.00 20.00 0.00 -
P/NAPS 0.63 0.54 0.46 0.45 0.32 0.50 0.34 50.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 -
Price 0.93 1.00 0.81 0.70 0.46 0.45 0.51 -
P/RPS 0.28 0.29 0.24 0.23 0.19 0.17 0.21 21.12%
P/EPS 4.02 3.02 3.07 2.91 2.61 2.08 2.68 31.00%
EY 24.86 33.10 32.58 34.40 38.35 48.10 37.25 -23.61%
DY 0.00 0.00 32.46 0.00 0.00 22.22 0.00 -
P/NAPS 0.58 0.62 0.54 0.49 0.33 0.45 0.39 30.25%

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