[CBIP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 71.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 59,467 41,853 34,847 42,446 40,865 40,128 25,649 74.90%
PBT 6,977 4,960 3,610 6,719 4,854 4,758 3,057 73.08%
Tax -2,445 -1,972 -1,142 -1,047 -1,550 -1,515 -1,186 61.76%
NP 4,532 2,988 2,468 5,672 3,304 3,243 1,871 80.07%
-
NP to SH 4,532 2,988 2,468 5,672 3,304 3,243 1,871 80.07%
-
Tax Rate 35.04% 39.76% 31.63% 15.58% 31.93% 31.84% 38.80% -
Total Cost 54,935 38,865 32,379 36,774 37,561 36,885 23,778 74.49%
-
Net Worth 76,031 71,814 68,745 42,570 64,209 60,779 59,396 17.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 3,291 - - -
Div Payout % - - - - 99.61% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,031 71,814 68,745 42,570 64,209 60,779 59,396 17.84%
NOSH 42,714 42,746 42,698 42,570 42,522 42,503 42,426 0.45%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.62% 7.14% 7.08% 13.36% 8.09% 8.08% 7.29% -
ROE 5.96% 4.16% 3.59% 13.32% 5.15% 5.34% 3.15% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 139.22 97.91 81.61 99.71 96.10 94.41 60.46 74.11%
EPS 10.61 6.99 5.78 13.32 7.77 7.63 4.41 79.26%
DPS 0.00 0.00 0.00 0.00 7.74 0.00 0.00 -
NAPS 1.78 1.68 1.61 1.00 1.51 1.43 1.40 17.31%
Adjusted Per Share Value based on latest NOSH - 42,570
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.63 8.89 7.40 9.02 8.68 8.52 5.45 74.85%
EPS 0.96 0.63 0.52 1.20 0.70 0.69 0.40 78.97%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.1615 0.1525 0.146 0.0904 0.1364 0.1291 0.1262 17.81%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.87 0.90 1.02 0.88 0.69 0.64 0.45 -
P/RPS 0.62 0.92 1.25 0.88 0.72 0.68 0.74 -11.09%
P/EPS 8.20 12.88 17.65 6.60 8.88 8.39 10.20 -13.50%
EY 12.20 7.77 5.67 15.14 11.26 11.92 9.80 15.67%
DY 0.00 0.00 0.00 0.00 11.22 0.00 0.00 -
P/NAPS 0.49 0.54 0.63 0.88 0.46 0.45 0.32 32.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 30/08/04 26/05/04 26/02/04 19/11/03 15/08/03 28/05/03 -
Price 0.84 0.89 0.93 1.00 0.81 0.70 0.46 -
P/RPS 0.60 0.91 1.14 1.00 0.84 0.74 0.76 -14.54%
P/EPS 7.92 12.73 16.09 7.51 10.42 9.17 10.43 -16.72%
EY 12.63 7.85 6.22 13.32 9.59 10.90 9.59 20.08%
DY 0.00 0.00 0.00 0.00 9.56 0.00 0.00 -
P/NAPS 0.47 0.53 0.58 1.00 0.54 0.49 0.33 26.50%

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