[CBIP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Revenue 218,198 180,194 178,613 144,773 104,095 65,575 101,786 16.46%
PBT 29,398 21,923 22,266 18,375 10,935 8,739 11,063 21.57%
Tax -722 -6,435 -6,606 -6,820 -3,246 -1,664 -3,568 -27.33%
NP 28,676 15,488 15,660 11,555 7,689 7,075 7,495 30.76%
-
NP to SH 28,569 15,109 15,660 11,555 7,689 7,075 7,495 30.66%
-
Tax Rate 2.46% 29.35% 29.67% 37.12% 29.68% 19.04% 32.25% -
Total Cost 189,522 164,706 162,953 133,218 96,406 58,500 94,291 14.97%
-
Net Worth 135,697 94,676 42,714 64,209 55,494 43,971 27,988 37.10%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Div - - - - 3,436 - 1,963 -
Div Payout % - - - - 44.70% - 26.20% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Net Worth 135,697 94,676 42,714 64,209 55,494 43,971 27,988 37.10%
NOSH 135,697 132,726 42,714 42,522 42,362 27,655 27,988 37.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
NP Margin 13.14% 8.60% 8.77% 7.98% 7.39% 10.79% 7.36% -
ROE 21.05% 15.96% 36.66% 18.00% 13.86% 16.09% 26.78% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 160.80 152.26 418.16 340.46 245.72 237.12 363.67 -15.05%
EPS 21.05 12.77 36.66 27.17 18.15 25.58 26.78 -4.69%
DPS 0.00 0.00 0.00 0.00 8.11 0.00 7.00 -
NAPS 1.00 0.80 1.00 1.51 1.31 1.59 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 42,522
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 40.54 33.48 33.18 26.90 19.34 12.18 18.91 16.46%
EPS 5.31 2.81 2.91 2.15 1.43 1.31 1.39 30.72%
DPS 0.00 0.00 0.00 0.00 0.64 0.00 0.36 -
NAPS 0.2521 0.1759 0.0794 0.1193 0.1031 0.0817 0.052 37.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 27/09/01 -
Price 1.53 0.64 0.87 0.69 0.44 0.67 0.45 -
P/RPS 0.95 0.42 0.21 0.20 0.18 0.28 0.12 51.22%
P/EPS 7.27 5.01 2.37 2.54 2.42 2.62 1.68 34.02%
EY 13.76 19.95 42.14 39.38 41.25 38.18 59.51 -25.37%
DY 0.00 0.00 0.00 0.00 18.44 0.00 15.56 -
P/NAPS 1.53 0.80 0.87 0.46 0.34 0.42 0.45 27.71%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 20/10/00 26/10/01 -
Price 1.87 0.67 0.84 0.81 0.51 0.74 0.48 -
P/RPS 1.16 0.44 0.20 0.24 0.21 0.31 0.13 54.88%
P/EPS 8.88 5.25 2.29 2.98 2.81 2.89 1.79 37.73%
EY 11.26 19.05 43.65 33.55 35.59 34.57 55.79 -27.37%
DY 0.00 0.00 0.00 0.00 15.91 0.00 14.58 -
P/NAPS 1.87 0.84 0.84 0.54 0.39 0.47 0.48 31.23%

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