[CBIP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 153,400 139,388 149,088 142,189 131,554 102,596 113,767 22.07%
PBT 17,140 14,440 19,388 16,892 15,630 12,228 14,499 11.81%
Tax -6,228 -4,568 -5,298 -5,668 -5,402 -4,744 -5,329 10.96%
NP 10,912 9,872 14,090 11,224 10,228 7,484 9,170 12.30%
-
NP to SH 10,912 9,872 14,090 11,224 10,228 7,484 9,170 12.30%
-
Tax Rate 36.34% 31.63% 27.33% 33.55% 34.56% 38.80% 36.75% -
Total Cost 142,488 129,516 134,998 130,965 121,326 95,112 104,597 22.91%
-
Net Worth 71,778 68,745 68,950 64,230 60,739 59,396 42,368 42.15%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 11,184 - - 4,236 -
Div Payout % - - - 99.65% - - 46.20% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 71,778 68,745 68,950 64,230 60,739 59,396 42,368 42.15%
NOSH 42,725 42,698 42,561 42,536 42,475 42,426 42,368 0.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.11% 7.08% 9.45% 7.89% 7.77% 7.29% 8.06% -
ROE 15.20% 14.36% 20.43% 17.47% 16.84% 12.60% 21.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 359.04 326.44 350.28 334.28 309.72 241.82 268.52 21.39%
EPS 25.54 23.12 33.10 26.39 24.08 17.64 21.64 11.69%
DPS 0.00 0.00 0.00 26.29 0.00 0.00 10.00 -
NAPS 1.68 1.61 1.62 1.51 1.43 1.40 1.00 41.36%
Adjusted Per Share Value based on latest NOSH - 42,522
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.50 25.90 27.70 26.42 24.44 19.06 21.14 22.05%
EPS 2.03 1.83 2.62 2.09 1.90 1.39 1.70 12.56%
DPS 0.00 0.00 0.00 2.08 0.00 0.00 0.79 -
NAPS 0.1334 0.1277 0.1281 0.1193 0.1128 0.1104 0.0787 42.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 1.02 0.88 0.69 0.64 0.45 0.50 -
P/RPS 0.25 0.31 0.25 0.21 0.21 0.19 0.19 20.09%
P/EPS 3.52 4.41 2.66 2.61 2.66 2.55 2.31 32.45%
EY 28.38 22.67 37.62 38.24 37.63 39.20 43.29 -24.55%
DY 0.00 0.00 0.00 38.11 0.00 0.00 20.00 -
P/NAPS 0.54 0.63 0.54 0.46 0.45 0.32 0.50 5.26%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 26/05/04 26/02/04 19/11/03 15/08/03 28/05/03 27/02/03 -
Price 0.89 0.93 1.00 0.81 0.70 0.46 0.45 -
P/RPS 0.25 0.28 0.29 0.24 0.23 0.19 0.17 29.34%
P/EPS 3.48 4.02 3.02 3.07 2.91 2.61 2.08 40.97%
EY 28.70 24.86 33.10 32.58 34.40 38.35 48.10 -29.14%
DY 0.00 0.00 0.00 32.46 0.00 0.00 22.22 -
P/NAPS 0.53 0.58 0.62 0.54 0.49 0.33 0.45 11.53%

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