[CBIP] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.07%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Revenue 64,649 52,732 41,557 41,853 40,128 26,568 15,992 22.07%
PBT 9,895 6,911 3,970 4,960 4,758 2,709 2,007 25.58%
Tax -467 -41 -1,129 -1,972 -1,515 -866 -693 -5.48%
NP 9,428 6,870 2,841 2,988 3,243 1,843 1,314 32.49%
-
NP to SH 9,350 6,899 2,668 2,988 3,243 1,843 1,314 32.34%
-
Tax Rate 4.72% 0.59% 28.44% 39.76% 31.84% 31.97% 34.53% -
Total Cost 55,221 45,862 38,716 38,865 36,885 24,725 14,678 20.82%
-
Net Worth 153,999 129,609 77,816 71,814 60,779 52,859 43,646 19.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Net Worth 153,999 129,609 77,816 71,814 60,779 52,859 43,646 19.72%
NOSH 137,499 135,009 131,206 42,746 42,503 28,266 27,978 25.52%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
NP Margin 14.58% 13.03% 6.84% 7.14% 8.08% 6.94% 8.22% -
ROE 6.07% 5.32% 3.43% 4.16% 5.34% 3.49% 3.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 47.02 39.06 41.12 97.91 94.41 93.99 57.16 -2.75%
EPS 6.80 5.11 2.64 6.99 7.63 6.52 4.70 5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.96 0.77 1.68 1.43 1.87 1.56 -4.62%
Adjusted Per Share Value based on latest NOSH - 42,746
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 12.01 9.80 7.72 7.78 7.46 4.94 2.97 22.08%
EPS 1.74 1.28 0.50 0.56 0.60 0.34 0.24 32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.2408 0.1446 0.1334 0.1129 0.0982 0.0811 19.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 -
Price 2.64 1.23 0.62 0.90 0.64 0.45 0.80 -
P/RPS 5.61 3.15 1.51 0.92 0.68 0.48 1.40 21.92%
P/EPS 38.82 24.07 23.48 12.88 8.39 6.90 17.03 12.48%
EY 2.58 4.15 4.26 7.77 11.92 14.49 5.87 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.28 0.81 0.54 0.45 0.24 0.51 24.45%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 02/08/07 03/08/06 25/08/05 30/08/04 15/08/03 27/08/02 28/07/00 -
Price 2.43 1.42 0.67 0.89 0.70 0.46 0.80 -
P/RPS 5.17 3.64 1.63 0.91 0.74 0.49 1.40 20.50%
P/EPS 35.74 27.79 25.38 12.73 9.17 7.06 17.03 11.16%
EY 2.80 3.60 3.94 7.85 10.90 14.17 5.87 -10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.48 0.87 0.53 0.49 0.25 0.51 22.97%

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