[CBIP] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 3.16%
YoY- 48.32%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 104,095 108,616 110,917 108,867 101,786 82,060 69,183 31.27%
PBT 10,935 11,077 11,408 11,019 11,063 8,379 7,346 30.33%
Tax -3,246 -3,112 -3,363 -3,287 -3,568 -2,976 -2,552 17.37%
NP 7,689 7,965 8,045 7,732 7,495 5,403 4,794 36.97%
-
NP to SH 7,689 7,965 8,045 7,732 7,495 5,403 4,794 36.97%
-
Tax Rate 29.68% 28.09% 29.48% 29.83% 32.25% 35.52% 34.74% -
Total Cost 96,406 100,651 102,872 101,135 94,291 76,657 64,389 30.84%
-
Net Worth 55,494 28,266 28,172 28,000 27,988 46,542 45,044 14.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,436 840 840 840 1,963 1,963 1,963 45.19%
Div Payout % 44.70% 10.55% 10.44% 10.86% 26.20% 36.34% 40.96% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 55,494 28,266 28,172 28,000 27,988 46,542 45,044 14.90%
NOSH 42,362 28,266 28,172 28,000 27,988 27,869 27,977 31.82%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.39% 7.33% 7.25% 7.10% 7.36% 6.58% 6.93% -
ROE 13.86% 28.18% 28.56% 27.61% 26.78% 11.61% 10.64% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 245.72 384.25 393.71 388.81 363.67 294.44 247.28 -0.42%
EPS 18.15 28.18 28.56 27.61 26.78 19.39 17.14 3.88%
DPS 8.11 3.00 3.00 3.00 7.00 7.00 7.00 10.30%
NAPS 1.31 1.00 1.00 1.00 1.00 1.67 1.61 -12.83%
Adjusted Per Share Value based on latest NOSH - 28,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.11 23.07 23.56 23.12 21.62 17.43 14.69 31.30%
EPS 1.63 1.69 1.71 1.64 1.59 1.15 1.02 36.64%
DPS 0.73 0.18 0.18 0.18 0.42 0.42 0.42 44.51%
NAPS 0.1179 0.06 0.0598 0.0595 0.0594 0.0989 0.0957 14.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.44 0.45 0.78 0.59 0.45 0.42 0.42 -
P/RPS 0.18 0.12 0.20 0.15 0.12 0.14 0.17 3.88%
P/EPS 2.42 1.60 2.73 2.14 1.68 2.17 2.45 -0.81%
EY 41.25 62.62 36.61 46.80 59.51 46.16 40.80 0.73%
DY 18.44 6.67 3.85 5.08 15.56 16.67 16.67 6.95%
P/NAPS 0.34 0.45 0.78 0.59 0.45 0.25 0.26 19.56%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 16/01/03 27/08/02 23/05/02 26/02/02 26/10/01 16/08/01 25/05/01 -
Price 0.51 0.46 0.71 0.70 0.48 0.46 0.39 -
P/RPS 0.21 0.12 0.18 0.18 0.13 0.16 0.16 19.85%
P/EPS 2.81 1.63 2.49 2.53 1.79 2.37 2.28 14.93%
EY 35.59 61.26 40.22 39.45 55.79 42.15 43.94 -13.09%
DY 15.91 6.52 4.23 4.29 14.58 15.22 17.95 -7.72%
P/NAPS 0.39 0.46 0.71 0.70 0.48 0.28 0.24 38.17%

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