[CBIP] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -6.16%
YoY- 45.83%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 100,848 88,048 69,824 108,822 107,210 88,550 61,624 38.82%
PBT 11,724 9,846 8,856 11,011 11,836 9,730 7,300 37.10%
Tax -3,680 -3,016 -2,568 -3,409 -3,734 -3,366 -2,264 38.20%
NP 8,044 6,830 6,288 7,602 8,101 6,364 5,036 36.60%
-
NP to SH 8,044 6,830 6,288 7,602 8,101 6,364 5,036 36.60%
-
Tax Rate 31.39% 30.63% 29.00% 30.96% 31.55% 34.59% 31.01% -
Total Cost 92,804 81,218 63,536 101,220 99,109 82,186 56,588 39.02%
-
Net Worth 55,461 52,690 50,991 49,279 48,439 46,613 45,044 14.86%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,960 - - - -
Div Payout % - - - 25.78% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 55,461 52,690 50,991 49,279 48,439 46,613 45,044 14.86%
NOSH 42,336 28,176 28,172 28,000 27,999 27,912 27,977 31.77%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.98% 7.76% 9.01% 6.99% 7.56% 7.19% 8.17% -
ROE 14.50% 12.96% 12.33% 15.43% 16.72% 13.65% 11.18% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 238.20 312.49 247.85 388.65 382.90 317.24 220.26 5.35%
EPS 19.00 24.24 22.32 27.15 28.93 22.80 18.00 3.66%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.31 1.87 1.81 1.76 1.73 1.67 1.61 -12.83%
Adjusted Per Share Value based on latest NOSH - 28,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 21.42 18.70 14.83 23.11 22.77 18.81 13.09 38.82%
EPS 1.71 1.45 1.34 1.61 1.72 1.35 1.07 36.65%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.1178 0.1119 0.1083 0.1047 0.1029 0.099 0.0957 14.84%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.44 0.45 0.78 0.59 0.45 0.42 0.42 -
P/RPS 0.18 0.14 0.31 0.15 0.12 0.13 0.19 -3.53%
P/EPS 2.32 1.86 3.49 2.17 1.56 1.84 2.33 -0.28%
EY 43.18 53.87 28.62 46.02 64.30 54.29 42.86 0.49%
DY 0.00 0.00 0.00 11.86 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.43 0.34 0.26 0.25 0.26 19.56%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 25/05/01 -
Price 0.51 0.46 0.71 0.70 0.48 0.46 0.39 -
P/RPS 0.21 0.15 0.29 0.18 0.13 0.14 0.18 10.81%
P/EPS 2.68 1.90 3.18 2.58 1.66 2.02 2.17 15.09%
EY 37.25 52.70 31.44 38.79 60.28 49.57 46.15 -13.29%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.39 0.40 0.28 0.28 0.24 38.17%

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