[CBIP] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.96%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 177,489 163,878 161,528 183,244 181,556 153,400 139,388 17.46%
PBT 20,474 18,402 20,808 22,143 20,729 17,140 14,440 26.18%
Tax -5,514 -5,406 -7,732 -7,499 -7,412 -6,228 -4,568 13.35%
NP 14,960 12,996 13,076 14,644 13,317 10,912 9,872 31.89%
-
NP to SH 13,976 11,932 13,076 14,644 13,317 10,912 9,872 26.05%
-
Tax Rate 26.93% 29.38% 37.16% 33.87% 35.76% 36.34% 31.63% -
Total Cost 162,529 150,882 148,452 168,600 168,238 142,488 129,516 16.32%
-
Net Worth 94,676 77,816 43,337 41,036 76,042 71,778 68,745 23.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,137 - - - -
Div Payout % - - - 14.60% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 94,676 77,816 43,337 41,036 76,042 71,778 68,745 23.76%
NOSH 132,726 131,206 43,736 42,746 42,720 42,725 42,698 112.84%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.43% 7.93% 8.10% 7.99% 7.34% 7.11% 7.08% -
ROE 14.76% 15.33% 30.17% 35.69% 17.51% 15.20% 14.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 149.98 162.16 372.72 428.67 424.99 359.04 326.44 -40.43%
EPS 12.53 11.80 15.08 17.13 31.17 25.54 23.12 -33.50%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 1.00 0.96 1.78 1.68 1.61 -37.23%
Adjusted Per Share Value based on latest NOSH - 42,851
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.98 30.45 30.01 34.04 33.73 28.50 25.90 17.46%
EPS 2.60 2.22 2.43 2.72 2.47 2.03 1.83 26.35%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.1759 0.1446 0.0805 0.0762 0.1413 0.1334 0.1277 23.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.62 0.60 0.83 0.87 0.90 1.02 -
P/RPS 0.43 0.38 0.16 0.19 0.20 0.25 0.31 24.35%
P/EPS 5.42 5.25 1.99 2.42 2.79 3.52 4.41 14.72%
EY 18.45 19.04 50.29 41.27 35.83 28.38 22.67 -12.81%
DY 0.00 0.00 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.60 0.86 0.49 0.54 0.63 17.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 31/05/05 28/02/05 18/11/04 30/08/04 26/05/04 -
Price 0.67 0.67 1.10 0.90 0.84 0.89 0.93 -
P/RPS 0.45 0.41 0.30 0.21 0.20 0.25 0.28 37.16%
P/EPS 5.67 5.67 3.65 2.63 2.69 3.48 4.02 25.74%
EY 17.63 17.62 27.43 38.06 37.11 28.70 24.86 -20.45%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 1.10 0.94 0.47 0.53 0.58 27.97%

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