[CBIP] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -26.32%
YoY- -0.13%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 101,786 82,060 69,183 66,938 65,575 62,183 46,191 69.25%
PBT 11,063 8,379 7,346 7,916 8,739 9,756 7,749 26.76%
Tax -3,568 -2,976 -2,552 -2,703 -1,664 -1,544 -851 159.78%
NP 7,495 5,403 4,794 5,213 7,075 8,212 6,898 5.68%
-
NP to SH 7,495 5,403 4,794 5,213 7,075 8,212 6,898 5.68%
-
Tax Rate 32.25% 35.52% 34.74% 34.15% 19.04% 15.83% 10.98% -
Total Cost 94,291 76,657 64,389 61,725 58,500 53,971 39,293 79.14%
-
Net Worth 27,988 46,542 45,044 43,758 43,971 43,646 43,627 -25.59%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 1,963 1,963 1,963 1,963 - - - -
Div Payout % 26.20% 36.34% 40.96% 37.67% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 27,988 46,542 45,044 43,758 43,971 43,646 43,627 -25.59%
NOSH 27,988 27,869 27,977 28,050 27,655 27,978 27,966 0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.36% 6.58% 6.93% 7.79% 10.79% 13.21% 14.93% -
ROE 26.78% 11.61% 10.64% 11.91% 16.09% 18.81% 15.81% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 363.67 294.44 247.28 238.63 237.12 222.25 165.16 69.17%
EPS 26.78 19.39 17.14 18.58 25.58 29.35 24.67 5.61%
DPS 7.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 1.00 1.67 1.61 1.56 1.59 1.56 1.56 -25.63%
Adjusted Per Share Value based on latest NOSH - 28,050
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 18.91 15.25 12.85 12.44 12.18 11.55 8.58 69.27%
EPS 1.39 1.00 0.89 0.97 1.31 1.53 1.28 5.64%
DPS 0.36 0.36 0.36 0.36 0.00 0.00 0.00 -
NAPS 0.052 0.0865 0.0837 0.0813 0.0817 0.0811 0.0811 -25.62%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.45 0.42 0.42 0.51 0.67 0.80 1.04 -
P/RPS 0.12 0.14 0.17 0.21 0.28 0.36 0.63 -66.86%
P/EPS 1.68 2.17 2.45 2.74 2.62 2.73 4.22 -45.85%
EY 59.51 46.16 40.80 36.44 38.18 36.69 23.72 84.53%
DY 15.56 16.67 16.67 13.73 0.00 0.00 0.00 -
P/NAPS 0.45 0.25 0.26 0.33 0.42 0.51 0.67 -23.28%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/10/01 16/08/01 25/05/01 26/02/01 20/10/00 28/07/00 - -
Price 0.48 0.46 0.39 0.47 0.74 0.80 0.00 -
P/RPS 0.13 0.16 0.16 0.20 0.31 0.36 0.00 -
P/EPS 1.79 2.37 2.28 2.53 2.89 2.73 0.00 -
EY 55.79 42.15 43.94 39.54 34.57 36.69 0.00 -
DY 14.58 15.22 17.95 14.89 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.24 0.30 0.47 0.51 0.00 -

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