[CBIP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 178,613 160,011 158,286 149,088 144,773 135,520 121,960 28.87%
PBT 22,266 20,143 19,941 19,388 18,375 17,391 15,342 28.09%
Tax -6,606 -5,711 -5,254 -5,298 -6,820 -6,522 -5,873 8.13%
NP 15,660 14,432 14,687 14,090 11,555 10,869 9,469 39.72%
-
NP to SH 15,660 14,432 14,687 14,090 11,555 10,869 9,469 39.72%
-
Tax Rate 29.67% 28.35% 26.35% 27.33% 37.12% 37.50% 38.28% -
Total Cost 162,953 145,579 143,599 134,998 133,218 124,651 112,491 27.93%
-
Net Worth 42,714 42,746 68,745 42,570 64,209 60,779 59,396 -19.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 2,596 2,596 -
Div Payout % - - - - - 23.89% 27.42% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 42,714 42,746 68,745 42,570 64,209 60,779 59,396 -19.68%
NOSH 42,714 42,746 42,698 42,570 42,522 42,503 42,426 0.45%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.77% 9.02% 9.28% 9.45% 7.98% 8.02% 7.76% -
ROE 36.66% 33.76% 21.36% 33.10% 18.00% 17.88% 15.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 418.16 374.32 370.70 350.22 340.46 318.85 287.46 28.29%
EPS 36.66 33.76 34.40 33.10 27.17 25.57 22.32 39.08%
DPS 0.00 0.00 0.00 0.00 0.00 6.13 6.12 -
NAPS 1.00 1.00 1.61 1.00 1.51 1.43 1.40 -20.04%
Adjusted Per Share Value based on latest NOSH - 42,570
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.18 29.73 29.41 27.70 26.90 25.18 22.66 28.85%
EPS 2.91 2.68 2.73 2.62 2.15 2.02 1.76 39.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.48 -
NAPS 0.0794 0.0794 0.1277 0.0791 0.1193 0.1129 0.1104 -19.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.87 0.90 1.02 0.88 0.69 0.64 0.45 -
P/RPS 0.21 0.24 0.28 0.25 0.20 0.20 0.16 19.81%
P/EPS 2.37 2.67 2.97 2.66 2.54 2.50 2.02 11.20%
EY 42.14 37.51 33.72 37.61 39.38 39.96 49.60 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 9.58 13.60 -
P/NAPS 0.87 0.90 0.63 0.88 0.46 0.45 0.32 94.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 30/08/04 26/05/04 26/02/04 19/11/03 15/08/03 28/05/03 -
Price 0.84 0.89 0.93 1.00 0.81 0.70 0.46 -
P/RPS 0.20 0.24 0.25 0.29 0.24 0.22 0.16 15.99%
P/EPS 2.29 2.64 2.70 3.02 2.98 2.74 2.06 7.29%
EY 43.65 37.93 36.99 33.10 33.55 36.53 48.52 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 8.76 13.31 -
P/NAPS 0.84 0.89 0.58 1.00 0.54 0.49 0.33 86.11%

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