[CBIP] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.74%
YoY- -17.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 51,178 41,557 40,382 47,077 59,467 41,853 34,847 29.17%
PBT 6,155 3,970 5,202 6,596 6,977 4,960 3,610 42.67%
Tax -1,433 -1,129 -1,933 -1,940 -2,445 -1,972 -1,142 16.32%
NP 4,722 2,841 3,269 4,656 4,532 2,988 2,468 54.05%
-
NP to SH 4,516 2,668 3,269 4,656 4,532 2,988 2,468 49.54%
-
Tax Rate 23.28% 28.44% 37.16% 29.41% 35.04% 39.76% 31.63% -
Total Cost 46,456 38,716 37,113 42,421 54,935 38,865 32,379 27.18%
-
Net Worth 94,676 77,816 43,337 42,851 76,031 71,814 68,745 23.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 94,676 77,816 43,337 42,851 76,031 71,814 68,745 23.76%
NOSH 132,726 131,206 43,736 42,851 42,714 42,746 42,698 112.84%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.23% 6.84% 8.10% 9.89% 7.62% 7.14% 7.08% -
ROE 4.77% 3.43% 7.54% 10.87% 5.96% 4.16% 3.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.24 41.12 93.18 109.86 139.22 97.91 81.61 -34.49%
EPS 4.05 2.64 3.77 5.45 10.61 6.99 5.78 -21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 1.00 1.00 1.78 1.68 1.61 -37.23%
Adjusted Per Share Value based on latest NOSH - 42,851
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.87 8.83 8.58 10.00 12.63 8.89 7.40 29.19%
EPS 0.96 0.57 0.69 0.99 0.96 0.63 0.52 50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.1653 0.092 0.091 0.1615 0.1525 0.146 23.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.62 0.60 0.83 0.87 0.90 1.02 -
P/RPS 1.48 1.51 0.64 0.76 0.62 0.92 1.25 11.90%
P/EPS 16.77 23.48 7.95 7.64 8.20 12.88 17.65 -3.34%
EY 5.96 4.26 12.57 13.09 12.20 7.77 5.67 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.60 0.83 0.49 0.54 0.63 17.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 31/05/05 28/02/05 18/11/04 30/08/04 26/05/04 -
Price 0.67 0.67 1.10 0.90 0.84 0.89 0.93 -
P/RPS 1.55 1.63 1.18 0.82 0.60 0.91 1.14 22.70%
P/EPS 17.56 25.38 14.58 8.28 7.92 12.73 16.09 5.99%
EY 5.70 3.94 6.86 12.07 12.63 7.85 6.22 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 1.10 0.90 0.47 0.53 0.58 27.97%

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