[CBIP] YoY Cumulative 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- -82.48%
YoY- 31.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 55,847 47,083 40,382 34,847 25,649 17,456 15,406 23.92%
PBT 8,175 6,415 5,202 3,610 3,057 2,214 1,825 28.37%
Tax -602 -598 -1,933 -1,142 -1,186 -642 -566 1.03%
NP 7,573 5,817 3,269 2,468 1,871 1,572 1,259 34.83%
-
NP to SH 7,566 5,768 3,269 2,468 1,871 1,572 1,259 34.81%
-
Tax Rate 7.36% 9.32% 37.16% 31.63% 38.80% 29.00% 31.01% -
Total Cost 48,274 41,266 37,113 32,379 23,778 15,884 14,147 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 5.05% 4.68% 7.54% 3.59% 3.15% 3.08% 2.80% -
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 40.60 35.18 93.18 81.61 60.46 61.96 55.07 -4.95%
EPS 5.50 4.31 3.77 5.78 4.41 5.58 4.50 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 10.38 8.75 7.50 6.47 4.77 3.24 2.86 23.95%
EPS 1.41 1.07 0.61 0.46 0.35 0.29 0.23 35.26%
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 4.98 2.84 0.64 1.25 0.74 1.26 0.76 36.77%
P/EPS 36.73 23.20 7.95 17.65 10.20 13.98 9.33 25.64%
EY 2.72 4.31 12.57 5.67 9.80 7.15 10.71 -20.41%
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 6.16 3.47 1.18 1.14 0.76 1.15 0.71 43.32%
P/EPS 45.45 28.31 14.58 16.09 10.43 12.72 8.67 31.78%
EY 2.20 3.53 6.86 6.22 9.59 7.86 11.54 -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