[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 64.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 76,700 34,847 149,088 106,642 65,777 25,649 113,767 -23.13%
PBT 8,570 3,610 19,388 12,669 7,815 3,057 14,499 -29.59%
Tax -3,114 -1,142 -5,298 -4,251 -2,701 -1,186 -5,329 -30.12%
NP 5,456 2,468 14,090 8,418 5,114 1,871 9,170 -29.28%
-
NP to SH 5,456 2,468 14,090 8,418 5,114 1,871 9,170 -29.28%
-
Tax Rate 36.34% 31.63% 27.33% 33.55% 34.56% 38.80% 36.75% -
Total Cost 71,244 32,379 134,998 98,224 60,663 23,778 104,597 -22.60%
-
Net Worth 71,778 68,745 68,950 64,230 60,739 59,396 42,368 42.15%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 8,388 - - 4,236 -
Div Payout % - - - 99.65% - - 46.20% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 71,778 68,745 68,950 64,230 60,739 59,396 42,368 42.15%
NOSH 42,725 42,698 42,561 42,536 42,475 42,426 42,368 0.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.11% 7.08% 9.45% 7.89% 7.77% 7.29% 8.06% -
ROE 7.60% 3.59% 20.43% 13.11% 8.42% 3.15% 21.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 179.52 81.61 350.28 250.71 154.86 60.46 268.52 -23.56%
EPS 12.77 5.78 33.10 19.79 12.04 4.41 21.64 -29.66%
DPS 0.00 0.00 0.00 19.72 0.00 0.00 10.00 -
NAPS 1.68 1.61 1.62 1.51 1.43 1.40 1.00 41.36%
Adjusted Per Share Value based on latest NOSH - 42,522
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.25 6.47 27.70 19.81 12.22 4.77 21.14 -23.13%
EPS 1.01 0.46 2.62 1.56 0.95 0.35 1.70 -29.35%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.79 -
NAPS 0.1334 0.1277 0.1281 0.1193 0.1128 0.1104 0.0787 42.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 1.02 0.88 0.69 0.64 0.45 0.50 -
P/RPS 0.50 1.25 0.25 0.28 0.41 0.74 0.19 90.72%
P/EPS 7.05 17.65 2.66 3.49 5.32 10.20 2.31 110.54%
EY 14.19 5.67 37.62 28.68 18.81 9.80 43.29 -52.49%
DY 0.00 0.00 0.00 28.58 0.00 0.00 20.00 -
P/NAPS 0.54 0.63 0.54 0.46 0.45 0.32 0.50 5.26%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 26/05/04 26/02/04 19/11/03 15/08/03 28/05/03 27/02/03 -
Price 0.89 0.93 1.00 0.81 0.70 0.46 0.45 -
P/RPS 0.50 1.14 0.29 0.32 0.45 0.76 0.17 105.41%
P/EPS 6.97 16.09 3.02 4.09 5.81 10.43 2.08 124.09%
EY 14.35 6.22 33.10 24.43 17.20 9.59 48.10 -55.38%
DY 0.00 0.00 0.00 24.35 0.00 0.00 22.22 -
P/NAPS 0.53 0.58 0.62 0.54 0.49 0.33 0.45 11.53%

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