[CBIP] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 121,960 113,767 104,095 108,616 110,917 108,867 101,786 12.82%
PBT 15,342 14,499 10,935 11,077 11,408 11,019 11,063 24.38%
Tax -5,873 -5,329 -3,246 -3,112 -3,363 -3,287 -3,568 39.45%
NP 9,469 9,170 7,689 7,965 8,045 7,732 7,495 16.88%
-
NP to SH 9,469 9,170 7,689 7,965 8,045 7,732 7,495 16.88%
-
Tax Rate 38.28% 36.75% 29.68% 28.09% 29.48% 29.83% 32.25% -
Total Cost 112,491 104,597 96,406 100,651 102,872 101,135 94,291 12.49%
-
Net Worth 59,396 42,371 55,494 28,266 28,172 28,000 27,988 65.21%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,596 2,596 3,436 840 840 840 1,963 20.50%
Div Payout % 27.42% 28.32% 44.70% 10.55% 10.44% 10.86% 26.20% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,396 42,371 55,494 28,266 28,172 28,000 27,988 65.21%
NOSH 42,426 42,371 42,362 28,266 28,172 28,000 27,988 31.99%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.76% 8.06% 7.39% 7.33% 7.25% 7.10% 7.36% -
ROE 15.94% 21.64% 13.86% 28.18% 28.56% 27.61% 26.78% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 287.46 268.50 245.72 384.25 393.71 388.81 363.67 -14.52%
EPS 22.32 21.64 18.15 28.18 28.56 27.61 26.78 -11.44%
DPS 6.12 6.13 8.11 3.00 3.00 3.00 7.00 -8.57%
NAPS 1.40 1.00 1.31 1.00 1.00 1.00 1.00 25.17%
Adjusted Per Share Value based on latest NOSH - 28,266
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.90 24.16 22.11 23.07 23.56 23.12 21.62 12.80%
EPS 2.01 1.95 1.63 1.69 1.71 1.64 1.59 16.93%
DPS 0.55 0.55 0.73 0.18 0.18 0.18 0.42 19.71%
NAPS 0.1262 0.09 0.1179 0.06 0.0598 0.0595 0.0594 65.34%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.45 0.50 0.44 0.45 0.78 0.59 0.45 -
P/RPS 0.16 0.19 0.18 0.12 0.20 0.15 0.12 21.16%
P/EPS 2.02 2.31 2.42 1.60 2.73 2.14 1.68 13.08%
EY 49.60 43.28 41.25 62.62 36.61 46.80 59.51 -11.44%
DY 13.60 12.26 18.44 6.67 3.85 5.08 15.56 -8.59%
P/NAPS 0.32 0.50 0.34 0.45 0.78 0.59 0.45 -20.34%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 -
Price 0.46 0.45 0.51 0.46 0.71 0.70 0.48 -
P/RPS 0.16 0.17 0.21 0.12 0.18 0.18 0.13 14.86%
P/EPS 2.06 2.08 2.81 1.63 2.49 2.53 1.79 9.82%
EY 48.52 48.09 35.59 61.26 40.22 39.45 55.79 -8.89%
DY 13.31 13.62 15.91 6.52 4.23 4.29 14.58 -5.90%
P/NAPS 0.33 0.45 0.39 0.46 0.71 0.70 0.48 -22.12%

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