[CBIP] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -3.4%
YoY- 200.12%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 108,822 107,210 88,550 61,624 66,938 60,746 58,306 51.41%
PBT 11,011 11,836 9,730 7,300 7,916 7,640 8,804 16.03%
Tax -3,409 -3,734 -3,366 -2,264 -2,703 -2,580 -2,818 13.49%
NP 7,602 8,101 6,364 5,036 5,213 5,060 5,986 17.22%
-
NP to SH 7,602 8,101 6,364 5,036 5,213 5,060 5,986 17.22%
-
Tax Rate 30.96% 31.55% 34.59% 31.01% 34.15% 33.77% 32.01% -
Total Cost 101,220 99,109 82,186 56,588 61,725 55,686 52,320 55.07%
-
Net Worth 49,279 48,439 46,613 45,044 43,614 44,368 43,636 8.42%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,960 - - - 1,957 - - -
Div Payout % 25.78% - - - 37.54% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 49,279 48,439 46,613 45,044 43,614 44,368 43,636 8.42%
NOSH 28,000 27,999 27,912 27,977 27,958 27,904 27,971 0.06%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 6.99% 7.56% 7.19% 8.17% 7.79% 8.33% 10.27% -
ROE 15.43% 16.72% 13.65% 11.18% 11.95% 11.40% 13.72% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 388.65 382.90 317.24 220.26 239.42 217.70 208.44 51.31%
EPS 27.15 28.93 22.80 18.00 18.62 18.13 21.40 17.14%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.76 1.73 1.67 1.61 1.56 1.59 1.56 8.35%
Adjusted Per Share Value based on latest NOSH - 27,977
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 20.22 19.92 16.45 11.45 12.44 11.29 10.83 51.45%
EPS 1.41 1.51 1.18 0.94 0.97 0.94 1.11 17.23%
DPS 0.36 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.0916 0.09 0.0866 0.0837 0.081 0.0824 0.0811 8.43%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.59 0.45 0.42 0.42 0.51 0.67 0.80 -
P/RPS 0.15 0.12 0.13 0.19 0.21 0.31 0.38 -46.09%
P/EPS 2.17 1.56 1.84 2.33 2.74 3.69 3.74 -30.36%
EY 46.02 64.30 54.29 42.86 36.56 27.06 26.75 43.43%
DY 11.86 0.00 0.00 0.00 13.73 0.00 0.00 -
P/NAPS 0.34 0.26 0.25 0.26 0.33 0.42 0.51 -23.62%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 26/10/01 16/08/01 25/05/01 26/02/01 20/10/00 28/07/00 -
Price 0.70 0.48 0.46 0.39 0.47 0.74 0.80 -
P/RPS 0.18 0.13 0.14 0.18 0.20 0.34 0.38 -39.15%
P/EPS 2.58 1.66 2.02 2.17 2.52 4.08 3.74 -21.87%
EY 38.79 60.28 49.57 46.15 39.67 24.50 26.75 28.02%
DY 10.00 0.00 0.00 0.00 14.89 0.00 0.00 -
P/NAPS 0.40 0.28 0.28 0.24 0.30 0.47 0.51 -14.91%

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