[CBIP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 14.0%
YoY- 75.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 142,189 131,554 102,596 113,767 100,848 88,048 69,824 60.59%
PBT 16,892 15,630 12,228 14,499 11,724 9,846 8,856 53.74%
Tax -5,668 -5,402 -4,744 -5,329 -3,680 -3,016 -2,568 69.43%
NP 11,224 10,228 7,484 9,170 8,044 6,830 6,288 47.09%
-
NP to SH 11,224 10,228 7,484 9,170 8,044 6,830 6,288 47.09%
-
Tax Rate 33.55% 34.56% 38.80% 36.75% 31.39% 30.63% 29.00% -
Total Cost 130,965 121,326 95,112 104,597 92,804 81,218 63,536 61.89%
-
Net Worth 64,230 60,739 59,396 42,368 55,461 52,690 50,991 16.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,184 - - 4,236 - - - -
Div Payout % 99.65% - - 46.20% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 64,230 60,739 59,396 42,368 55,461 52,690 50,991 16.61%
NOSH 42,536 42,475 42,426 42,368 42,336 28,176 28,172 31.57%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.89% 7.77% 7.29% 8.06% 7.98% 7.76% 9.01% -
ROE 17.47% 16.84% 12.60% 21.64% 14.50% 12.96% 12.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 334.28 309.72 241.82 268.52 238.20 312.49 247.85 22.04%
EPS 26.39 24.08 17.64 21.64 19.00 24.24 22.32 11.80%
DPS 26.29 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.40 1.00 1.31 1.87 1.81 -11.37%
Adjusted Per Share Value based on latest NOSH - 42,371
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 26.42 24.44 19.06 21.14 18.74 16.36 12.97 60.62%
EPS 2.09 1.90 1.39 1.70 1.49 1.27 1.17 47.17%
DPS 2.08 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.1193 0.1128 0.1104 0.0787 0.103 0.0979 0.0947 16.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.64 0.45 0.50 0.44 0.45 0.78 -
P/RPS 0.21 0.21 0.19 0.19 0.18 0.14 0.31 -22.84%
P/EPS 2.61 2.66 2.55 2.31 2.32 1.86 3.49 -17.59%
EY 38.24 37.63 39.20 43.29 43.18 53.87 28.62 21.28%
DY 38.11 0.00 0.00 20.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.32 0.50 0.34 0.24 0.43 4.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 -
Price 0.81 0.70 0.46 0.45 0.51 0.46 0.71 -
P/RPS 0.24 0.23 0.19 0.17 0.21 0.15 0.29 -11.84%
P/EPS 3.07 2.91 2.61 2.08 2.68 1.90 3.18 -2.31%
EY 32.58 34.40 38.35 48.10 37.25 52.70 31.44 2.40%
DY 32.46 0.00 0.00 22.22 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.33 0.45 0.39 0.25 0.39 24.20%

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