[CBIP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -29.94%
YoY- 31.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 223,388 188,332 161,528 139,388 102,596 69,824 61,624 23.92%
PBT 32,700 25,660 20,808 14,440 12,228 8,856 7,300 28.37%
Tax -2,408 -2,392 -7,732 -4,568 -4,744 -2,568 -2,264 1.03%
NP 30,292 23,268 13,076 9,872 7,484 6,288 5,036 34.83%
-
NP to SH 30,264 23,072 13,076 9,872 7,484 6,288 5,036 34.81%
-
Tax Rate 7.36% 9.32% 37.16% 31.63% 38.80% 29.00% 31.01% -
Total Cost 193,096 165,064 148,452 129,516 95,112 63,536 56,588 22.68%
-
Net Worth 149,944 123,122 43,337 68,745 59,396 50,991 45,044 22.18%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 149,944 123,122 43,337 68,745 59,396 50,991 45,044 22.18%
NOSH 137,563 133,828 43,736 42,698 42,426 28,172 27,977 30.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.56% 12.35% 8.10% 7.08% 7.29% 9.01% 8.17% -
ROE 20.18% 18.74% 30.17% 14.36% 12.60% 12.33% 11.18% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 162.39 140.73 372.72 326.44 241.82 247.85 220.26 -4.95%
EPS 22.00 17.24 15.08 23.12 17.64 22.32 18.00 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.92 1.00 1.61 1.40 1.81 1.61 -6.29%
Adjusted Per Share Value based on latest NOSH - 42,698
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.50 34.99 30.01 25.90 19.06 12.97 11.45 23.92%
EPS 5.62 4.29 2.43 1.83 1.39 1.17 0.94 34.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2786 0.2287 0.0805 0.1277 0.1104 0.0947 0.0837 22.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.02 1.00 0.60 1.02 0.45 0.78 0.42 -
P/RPS 1.24 0.71 0.16 0.31 0.19 0.31 0.19 36.68%
P/EPS 9.18 5.80 1.99 4.41 2.55 3.49 2.33 25.66%
EY 10.89 17.24 50.29 22.67 39.20 28.62 42.86 -20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.09 0.60 0.63 0.32 0.43 0.26 38.66%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 12/06/06 31/05/05 26/05/04 28/05/03 23/05/02 25/05/01 -
Price 2.50 1.22 1.10 0.93 0.46 0.71 0.39 -
P/RPS 1.54 0.87 0.30 0.28 0.19 0.29 0.18 42.98%
P/EPS 11.36 7.08 3.65 4.02 2.61 3.18 2.17 31.75%
EY 8.80 14.13 27.43 24.86 38.35 31.44 46.15 -24.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.33 1.10 0.58 0.33 0.39 0.24 45.61%

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