[CBIP] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 19.82%
YoY- 121.07%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 40,865 40,128 25,649 38,131 31,612 26,568 17,456 76.21%
PBT 4,854 4,758 3,057 5,706 3,870 2,709 2,214 68.68%
Tax -1,550 -1,515 -1,186 -2,569 -1,252 -866 -642 79.87%
NP 3,304 3,243 1,871 3,137 2,618 1,843 1,572 64.00%
-
NP to SH 3,304 3,243 1,871 3,137 2,618 1,843 1,572 64.00%
-
Tax Rate 31.93% 31.84% 38.80% 45.02% 32.35% 31.97% 29.00% -
Total Cost 37,561 36,885 23,778 34,994 28,994 24,725 15,884 77.40%
-
Net Worth 64,209 60,779 59,396 42,371 55,494 52,859 50,991 16.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,291 - - - - - - -
Div Payout % 99.61% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 64,209 60,779 59,396 42,371 55,494 52,859 50,991 16.59%
NOSH 42,522 42,503 42,426 42,371 42,362 28,266 28,172 31.54%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.09% 8.08% 7.29% 8.23% 8.28% 6.94% 9.01% -
ROE 5.15% 5.34% 3.15% 7.40% 4.72% 3.49% 3.08% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 96.10 94.41 60.46 89.99 74.62 93.99 61.96 33.95%
EPS 7.77 7.63 4.41 7.40 6.18 6.52 5.58 24.67%
DPS 7.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.40 1.00 1.31 1.87 1.81 -11.37%
Adjusted Per Share Value based on latest NOSH - 42,371
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.59 7.46 4.77 7.08 5.87 4.94 3.24 76.29%
EPS 0.61 0.60 0.35 0.58 0.49 0.34 0.29 64.09%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1193 0.1129 0.1104 0.0787 0.1031 0.0982 0.0947 16.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.64 0.45 0.50 0.44 0.45 0.78 -
P/RPS 0.72 0.68 0.74 0.56 0.59 0.48 1.26 -31.11%
P/EPS 8.88 8.39 10.20 6.75 7.12 6.90 13.98 -26.08%
EY 11.26 11.92 9.80 14.81 14.05 14.49 7.15 35.32%
DY 11.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.32 0.50 0.34 0.24 0.43 4.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 -
Price 0.81 0.70 0.46 0.45 0.51 0.46 0.71 -
P/RPS 0.84 0.74 0.76 0.50 0.68 0.49 1.15 -18.87%
P/EPS 10.42 9.17 10.43 6.08 8.25 7.06 12.72 -12.43%
EY 9.59 10.90 9.59 16.45 12.12 14.17 7.86 14.16%
DY 9.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.33 0.45 0.39 0.25 0.39 24.20%

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