[CBIP] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -17.28%
YoY- 24.86%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 113,767 100,848 88,048 69,824 108,822 107,210 88,550 18.12%
PBT 14,499 11,724 9,846 8,856 11,011 11,836 9,730 30.36%
Tax -5,329 -3,680 -3,016 -2,568 -3,409 -3,734 -3,366 35.72%
NP 9,170 8,044 6,830 6,288 7,602 8,101 6,364 27.48%
-
NP to SH 9,170 8,044 6,830 6,288 7,602 8,101 6,364 27.48%
-
Tax Rate 36.75% 31.39% 30.63% 29.00% 30.96% 31.55% 34.59% -
Total Cost 104,597 92,804 81,218 63,536 101,220 99,109 82,186 17.38%
-
Net Worth 42,368 55,461 52,690 50,991 49,279 48,439 46,613 -6.15%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,236 - - - 1,960 - - -
Div Payout % 46.20% - - - 25.78% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 42,368 55,461 52,690 50,991 49,279 48,439 46,613 -6.15%
NOSH 42,368 42,336 28,176 28,172 28,000 27,999 27,912 31.97%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.06% 7.98% 7.76% 9.01% 6.99% 7.56% 7.19% -
ROE 21.64% 14.50% 12.96% 12.33% 15.43% 16.72% 13.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 268.52 238.20 312.49 247.85 388.65 382.90 317.24 -10.49%
EPS 21.64 19.00 24.24 22.32 27.15 28.93 22.80 -3.41%
DPS 10.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.00 1.31 1.87 1.81 1.76 1.73 1.67 -28.89%
Adjusted Per Share Value based on latest NOSH - 28,172
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.16 21.42 18.70 14.83 23.11 22.77 18.81 18.10%
EPS 1.95 1.71 1.45 1.34 1.61 1.72 1.35 27.69%
DPS 0.90 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.09 0.1178 0.1119 0.1083 0.1047 0.1029 0.099 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.50 0.44 0.45 0.78 0.59 0.45 0.42 -
P/RPS 0.19 0.18 0.14 0.31 0.15 0.12 0.13 28.69%
P/EPS 2.31 2.32 1.86 3.49 2.17 1.56 1.84 16.32%
EY 43.29 43.18 53.87 28.62 46.02 64.30 54.29 -13.97%
DY 20.00 0.00 0.00 0.00 11.86 0.00 0.00 -
P/NAPS 0.50 0.34 0.24 0.43 0.34 0.26 0.25 58.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 -
Price 0.45 0.51 0.46 0.71 0.70 0.48 0.46 -
P/RPS 0.17 0.21 0.15 0.29 0.18 0.13 0.14 13.77%
P/EPS 2.08 2.68 1.90 3.18 2.58 1.66 2.02 1.96%
EY 48.10 37.25 52.70 31.44 38.79 60.28 49.57 -1.98%
DY 22.22 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.25 0.39 0.40 0.28 0.28 37.08%

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