[CBIP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -18.39%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 188,332 161,528 139,388 102,596 69,824 61,624 13,161 55.78%
PBT 25,660 20,808 14,440 12,228 8,856 7,300 2,395 48.44%
Tax -2,392 -7,732 -4,568 -4,744 -2,568 -2,264 -717 22.22%
NP 23,268 13,076 9,872 7,484 6,288 5,036 1,678 54.96%
-
NP to SH 23,072 13,076 9,872 7,484 6,288 5,036 1,678 54.74%
-
Tax Rate 9.32% 37.16% 31.63% 38.80% 29.00% 31.01% 29.94% -
Total Cost 165,064 148,452 129,516 95,112 63,536 56,588 11,483 55.89%
-
Net Worth 123,122 43,337 68,745 59,396 50,991 45,044 42,229 19.51%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 123,122 43,337 68,745 59,396 50,991 45,044 42,229 19.51%
NOSH 133,828 43,736 42,698 42,426 28,172 27,977 27,966 29.79%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.35% 8.10% 7.08% 7.29% 9.01% 8.17% 12.75% -
ROE 18.74% 30.17% 14.36% 12.60% 12.33% 11.18% 3.97% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 140.73 372.72 326.44 241.82 247.85 220.26 47.06 20.01%
EPS 17.24 15.08 23.12 17.64 22.32 18.00 6.00 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.00 1.61 1.40 1.81 1.61 1.51 -7.92%
Adjusted Per Share Value based on latest NOSH - 42,426
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 40.00 34.31 29.61 21.79 14.83 13.09 2.80 55.73%
EPS 4.90 2.78 2.10 1.59 1.34 1.07 0.36 54.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2615 0.092 0.146 0.1262 0.1083 0.0957 0.0897 19.51%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 0.60 1.02 0.45 0.78 0.42 1.04 -
P/RPS 0.71 0.16 0.31 0.19 0.31 0.19 2.21 -17.23%
P/EPS 5.80 1.99 4.41 2.55 3.49 2.33 17.33 -16.66%
EY 17.24 50.29 22.67 39.20 28.62 42.86 5.77 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.60 0.63 0.32 0.43 0.26 0.69 7.91%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 12/06/06 31/05/05 26/05/04 28/05/03 23/05/02 25/05/01 28/04/00 -
Price 1.22 1.10 0.93 0.46 0.71 0.39 0.88 -
P/RPS 0.87 0.30 0.28 0.19 0.29 0.18 1.87 -11.96%
P/EPS 7.08 3.65 4.02 2.61 3.18 2.17 14.67 -11.42%
EY 14.13 27.43 24.86 38.35 31.44 46.15 6.82 12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 0.58 0.33 0.39 0.24 0.58 14.82%

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