[CBIP] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.51%
YoY- 35.53%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 188,483 188,779 183,244 178,613 160,011 158,286 149,088 16.93%
PBT 22,745 23,735 22,143 22,266 20,143 19,941 19,388 11.24%
Tax -7,447 -8,290 -7,499 -6,606 -5,711 -5,254 -5,298 25.50%
NP 15,298 15,445 14,644 15,660 14,432 14,687 14,090 5.64%
-
NP to SH 15,125 15,445 14,644 15,660 14,432 14,687 14,090 4.84%
-
Tax Rate 32.74% 34.93% 33.87% 29.67% 28.35% 26.35% 27.33% -
Total Cost 173,185 173,334 168,600 162,953 145,579 143,599 134,998 18.08%
-
Net Worth 77,816 43,337 42,851 42,714 42,746 68,745 42,570 49.55%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 77,816 43,337 42,851 42,714 42,746 68,745 42,570 49.55%
NOSH 131,206 43,736 42,851 42,714 42,746 42,698 42,570 111.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.12% 8.18% 7.99% 8.77% 9.02% 9.28% 9.45% -
ROE 19.44% 35.64% 34.17% 36.66% 33.76% 21.36% 33.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 186.50 435.60 427.63 418.16 374.32 370.70 350.22 -34.32%
EPS 14.97 35.64 34.17 36.66 33.76 34.40 33.10 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.00 1.00 1.00 1.00 1.61 1.00 -16.00%
Adjusted Per Share Value based on latest NOSH - 42,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.02 35.07 34.04 33.18 29.73 29.41 27.70 16.93%
EPS 2.81 2.87 2.72 2.91 2.68 2.73 2.62 4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.0805 0.0796 0.0794 0.0794 0.1277 0.0791 49.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.60 0.83 0.87 0.90 1.02 0.88 -
P/RPS 0.33 0.14 0.19 0.21 0.24 0.28 0.25 20.35%
P/EPS 4.14 1.68 2.43 2.37 2.67 2.97 2.66 34.33%
EY 24.14 59.40 41.17 42.14 37.51 33.72 37.61 -25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.83 0.87 0.90 0.63 0.88 -5.38%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 28/02/05 18/11/04 30/08/04 26/05/04 26/02/04 -
Price 0.67 1.10 0.90 0.84 0.89 0.93 1.00 -
P/RPS 0.36 0.25 0.21 0.20 0.24 0.25 0.29 15.52%
P/EPS 4.48 3.09 2.63 2.29 2.64 2.70 3.02 30.10%
EY 22.34 32.40 37.97 43.65 37.93 36.99 33.10 -23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.10 0.90 0.84 0.89 0.58 1.00 -8.87%

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