[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 37.36%
YoY- -47.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 80,408 44,275 15,406 66,938 45,560 29,153 13,161 233.83%
PBT 8,877 4,865 1,825 7,916 5,730 4,402 2,395 139.31%
Tax -2,801 -1,683 -566 -2,703 -1,935 -1,409 -717 147.83%
NP 6,076 3,182 1,259 5,213 3,795 2,993 1,678 135.61%
-
NP to SH 6,076 3,182 1,259 5,213 3,795 2,993 1,678 135.61%
-
Tax Rate 31.55% 34.59% 31.01% 34.15% 33.77% 32.01% 29.94% -
Total Cost 74,332 41,093 14,147 61,725 41,765 26,160 11,483 246.93%
-
Net Worth 48,439 46,613 45,044 43,614 44,368 43,636 42,229 9.56%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 1,957 - - - -
Div Payout % - - - 37.54% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 48,439 46,613 45,044 43,614 44,368 43,636 42,229 9.56%
NOSH 27,999 27,912 27,977 27,958 27,904 27,971 27,966 0.07%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.56% 7.19% 8.17% 7.79% 8.33% 10.27% 12.75% -
ROE 12.54% 6.83% 2.80% 11.95% 8.55% 6.86% 3.97% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 287.17 158.62 55.07 239.42 163.27 104.22 47.06 233.56%
EPS 21.70 11.40 4.50 18.62 13.60 10.70 6.00 135.43%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.73 1.67 1.61 1.56 1.59 1.56 1.51 9.48%
Adjusted Per Share Value based on latest NOSH - 28,050
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.94 8.23 2.86 12.44 8.46 5.42 2.45 233.41%
EPS 1.13 0.59 0.23 0.97 0.71 0.56 0.31 136.66%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.09 0.0866 0.0837 0.081 0.0824 0.0811 0.0785 9.53%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.45 0.42 0.42 0.51 0.67 0.80 1.04 -
P/RPS 0.16 0.26 0.76 0.21 0.41 0.77 2.21 -82.60%
P/EPS 2.07 3.68 9.33 2.74 4.93 7.48 17.33 -75.71%
EY 48.22 27.14 10.71 36.56 20.30 13.37 5.77 311.28%
DY 0.00 0.00 0.00 13.73 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.33 0.42 0.51 0.69 -47.79%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/10/01 16/08/01 25/05/01 26/02/01 20/10/00 28/07/00 28/04/00 -
Price 0.48 0.46 0.39 0.47 0.74 0.80 0.88 -
P/RPS 0.17 0.29 0.71 0.20 0.45 0.77 1.87 -79.75%
P/EPS 2.21 4.04 8.67 2.52 5.44 7.48 14.67 -71.65%
EY 45.21 24.78 11.54 39.67 18.38 13.37 6.82 252.47%
DY 0.00 0.00 0.00 14.89 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.24 0.30 0.47 0.51 0.58 -38.43%

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