[CBIP] YoY Annualized Quarter 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- 22.04%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Revenue 263,992 213,317 177,489 181,556 142,189 100,848 60,746 23.34%
PBT 44,326 28,890 20,474 20,729 16,892 11,724 7,640 28.53%
Tax -1,553 -870 -5,514 -7,412 -5,668 -3,680 -2,580 -6.99%
NP 42,773 28,020 14,960 13,317 11,224 8,044 5,060 35.63%
-
NP to SH 42,604 27,908 13,976 13,317 11,224 8,044 5,060 35.56%
-
Tax Rate 3.50% 3.01% 26.93% 35.76% 33.55% 31.39% 33.77% -
Total Cost 221,218 185,297 162,529 168,238 130,965 92,804 55,686 21.77%
-
Net Worth 169,187 135,651 94,676 76,042 64,230 55,461 44,368 21.06%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Div - - - - 11,184 - - -
Div Payout % - - - - 99.65% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Net Worth 169,187 135,651 94,676 76,042 64,230 55,461 44,368 21.06%
NOSH 137,550 135,651 132,726 42,720 42,536 42,336 27,904 25.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
NP Margin 16.20% 13.14% 8.43% 7.34% 7.89% 7.98% 8.33% -
ROE 25.18% 20.57% 14.76% 17.51% 17.47% 14.50% 11.40% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 191.92 157.25 149.98 424.99 334.28 238.20 217.70 -1.78%
EPS 30.97 20.57 12.53 31.17 26.39 19.00 18.13 7.94%
DPS 0.00 0.00 0.00 0.00 26.29 0.00 0.00 -
NAPS 1.23 1.00 0.80 1.78 1.51 1.31 1.59 -3.59%
Adjusted Per Share Value based on latest NOSH - 42,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 49.05 39.63 32.98 33.73 26.42 18.74 11.29 23.33%
EPS 7.92 5.18 2.60 2.47 2.09 1.49 0.94 35.57%
DPS 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
NAPS 0.3143 0.252 0.1759 0.1413 0.1193 0.103 0.0824 21.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 -
Price 2.23 1.53 0.64 0.87 0.69 0.44 0.67 -
P/RPS 1.16 0.97 0.43 0.20 0.21 0.18 0.31 20.73%
P/EPS 7.20 7.44 5.42 2.79 2.61 2.32 3.69 10.01%
EY 13.89 13.45 18.45 35.83 38.24 43.18 27.06 -9.08%
DY 0.00 0.00 0.00 0.00 38.11 0.00 0.00 -
P/NAPS 1.81 1.53 0.80 0.49 0.46 0.34 0.42 23.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 02/11/07 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 20/10/00 -
Price 2.71 1.87 0.67 0.84 0.81 0.51 0.74 -
P/RPS 1.41 1.19 0.45 0.20 0.24 0.21 0.34 22.52%
P/EPS 8.75 9.09 5.67 2.69 3.07 2.68 4.08 11.51%
EY 11.43 11.00 17.63 37.11 32.58 37.25 24.50 -10.31%
DY 0.00 0.00 0.00 0.00 32.46 0.00 0.00 -
P/NAPS 2.20 1.87 0.84 0.47 0.54 0.39 0.47 24.65%

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