[CBIP] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 27.3%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 88,048 69,824 108,822 107,210 88,550 61,624 66,938 20.11%
PBT 9,846 8,856 11,011 11,836 9,730 7,300 7,916 15.70%
Tax -3,016 -2,568 -3,409 -3,734 -3,366 -2,264 -2,703 7.59%
NP 6,830 6,288 7,602 8,101 6,364 5,036 5,213 19.79%
-
NP to SH 6,830 6,288 7,602 8,101 6,364 5,036 5,213 19.79%
-
Tax Rate 30.63% 29.00% 30.96% 31.55% 34.59% 31.01% 34.15% -
Total Cost 81,218 63,536 101,220 99,109 82,186 56,588 61,725 20.13%
-
Net Worth 52,690 50,991 49,279 48,439 46,613 45,044 43,614 13.47%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,960 - - - 1,957 -
Div Payout % - - 25.78% - - - 37.54% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 52,690 50,991 49,279 48,439 46,613 45,044 43,614 13.47%
NOSH 28,176 28,172 28,000 27,999 27,912 27,977 27,958 0.52%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.76% 9.01% 6.99% 7.56% 7.19% 8.17% 7.79% -
ROE 12.96% 12.33% 15.43% 16.72% 13.65% 11.18% 11.95% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 312.49 247.85 388.65 382.90 317.24 220.26 239.42 19.48%
EPS 24.24 22.32 27.15 28.93 22.80 18.00 18.62 19.28%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.87 1.81 1.76 1.73 1.67 1.61 1.56 12.88%
Adjusted Per Share Value based on latest NOSH - 27,988
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 16.36 12.97 20.22 19.92 16.45 11.45 12.44 20.09%
EPS 1.27 1.17 1.41 1.51 1.18 0.94 0.97 19.73%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.36 -
NAPS 0.0979 0.0947 0.0916 0.09 0.0866 0.0837 0.081 13.50%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.45 0.78 0.59 0.45 0.42 0.42 0.51 -
P/RPS 0.14 0.31 0.15 0.12 0.13 0.19 0.21 -23.74%
P/EPS 1.86 3.49 2.17 1.56 1.84 2.33 2.74 -22.81%
EY 53.87 28.62 46.02 64.30 54.29 42.86 36.56 29.57%
DY 0.00 0.00 11.86 0.00 0.00 0.00 13.73 -
P/NAPS 0.24 0.43 0.34 0.26 0.25 0.26 0.33 -19.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 25/05/01 26/02/01 -
Price 0.46 0.71 0.70 0.48 0.46 0.39 0.47 -
P/RPS 0.15 0.29 0.18 0.13 0.14 0.18 0.20 -17.49%
P/EPS 1.90 3.18 2.58 1.66 2.02 2.17 2.52 -17.20%
EY 52.70 31.44 38.79 60.28 49.57 46.15 39.67 20.90%
DY 0.00 0.00 10.00 0.00 0.00 0.00 14.89 -
P/NAPS 0.25 0.39 0.40 0.28 0.28 0.24 0.30 -11.47%

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