[CBIP] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 52.0%
YoY- 75.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Revenue 191,327 183,244 149,088 113,767 66,938 61,575 0 -100.00%
PBT 23,086 22,143 19,388 14,499 7,916 10,385 0 -100.00%
Tax -4,205 -7,499 -5,298 -5,329 -2,703 -383 0 -100.00%
NP 18,881 14,644 14,090 9,170 5,213 10,002 0 -100.00%
-
NP to SH 18,120 14,644 14,090 9,170 5,213 10,002 0 -100.00%
-
Tax Rate 18.21% 33.87% 27.33% 36.75% 34.15% 3.69% - -
Total Cost 172,446 168,600 134,998 104,597 61,725 51,573 0 -100.00%
-
Net Worth 103,893 41,036 68,950 42,368 43,614 34,989 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Div - 2,137 - 4,236 1,957 - - -
Div Payout % - 14.60% - 46.20% 37.54% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 103,893 41,036 68,950 42,368 43,614 34,989 0 -100.00%
NOSH 118,060 42,746 42,561 42,368 27,958 23,965 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.87% 7.99% 9.45% 8.06% 7.79% 16.24% 0.00% -
ROE 17.44% 35.69% 20.43% 21.64% 11.95% 28.59% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
RPS 162.06 428.67 350.28 268.52 239.42 256.93 0.00 -100.00%
EPS 15.59 17.13 33.10 21.64 18.62 41.80 0.00 -100.00%
DPS 0.00 5.00 0.00 10.00 7.00 0.00 0.00 -
NAPS 0.88 0.96 1.62 1.00 1.56 1.46 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 42,371
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
RPS 35.55 34.04 27.70 21.14 12.44 11.44 0.00 -100.00%
EPS 3.37 2.72 2.62 1.70 0.97 1.86 0.00 -100.00%
DPS 0.00 0.40 0.00 0.79 0.36 0.00 0.00 -
NAPS 0.193 0.0762 0.1281 0.0787 0.081 0.065 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 - - -
Price 0.66 0.83 0.88 0.50 0.51 0.00 0.00 -
P/RPS 0.41 0.19 0.25 0.19 0.21 0.00 0.00 -100.00%
P/EPS 4.30 2.42 2.66 2.31 2.74 0.00 0.00 -100.00%
EY 23.25 41.27 37.62 43.29 36.56 0.00 0.00 -100.00%
DY 0.00 6.02 0.00 20.00 13.73 0.00 0.00 -
P/NAPS 0.75 0.86 0.54 0.50 0.33 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/06 28/02/05 26/02/04 27/02/03 26/02/01 28/02/00 - -
Price 0.70 0.90 1.00 0.45 0.47 0.93 0.00 -
P/RPS 0.43 0.21 0.29 0.17 0.20 0.36 0.00 -100.00%
P/EPS 4.56 2.63 3.02 2.08 2.52 2.23 0.00 -100.00%
EY 21.93 38.06 33.10 48.10 39.67 44.88 0.00 -100.00%
DY 0.00 5.56 0.00 22.22 14.89 0.00 0.00 -
P/NAPS 0.80 0.94 0.62 0.45 0.30 0.64 0.00 -100.00%

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