[CBIP] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.51%
YoY- 35.53%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Revenue 266,817 218,198 180,194 178,613 144,773 104,095 65,575 22.18%
PBT 45,240 29,398 21,923 22,266 18,375 10,935 8,739 26.46%
Tax -2,701 -722 -6,435 -6,606 -6,820 -3,246 -1,664 7.16%
NP 42,539 28,676 15,488 15,660 11,555 7,689 7,075 29.19%
-
NP to SH 42,038 28,569 15,109 15,660 11,555 7,689 7,075 28.97%
-
Tax Rate 5.97% 2.46% 29.35% 29.67% 37.12% 29.68% 19.04% -
Total Cost 224,278 189,522 164,706 162,953 133,218 96,406 58,500 21.15%
-
Net Worth 169,217 135,697 94,676 42,714 64,209 55,494 43,971 21.22%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Div 4,814 - - - - 3,436 - -
Div Payout % 11.45% - - - - 44.70% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Net Worth 169,217 135,697 94,676 42,714 64,209 55,494 43,971 21.22%
NOSH 137,575 135,697 132,726 42,714 42,522 42,362 27,655 25.74%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
NP Margin 15.94% 13.14% 8.60% 8.77% 7.98% 7.39% 10.79% -
ROE 24.84% 21.05% 15.96% 36.66% 18.00% 13.86% 16.09% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 193.94 160.80 152.26 418.16 340.46 245.72 237.12 -2.82%
EPS 30.56 21.05 12.77 36.66 27.17 18.15 25.58 2.57%
DPS 3.50 0.00 0.00 0.00 0.00 8.11 0.00 -
NAPS 1.23 1.00 0.80 1.00 1.51 1.31 1.59 -3.59%
Adjusted Per Share Value based on latest NOSH - 42,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 56.67 46.34 38.27 37.94 30.75 22.11 13.93 22.18%
EPS 8.93 6.07 3.21 3.33 2.45 1.63 1.50 29.01%
DPS 1.02 0.00 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.3594 0.2882 0.2011 0.0907 0.1364 0.1179 0.0934 21.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 -
Price 2.23 1.53 0.64 0.87 0.69 0.44 0.67 -
P/RPS 1.15 0.95 0.42 0.21 0.20 0.18 0.28 22.35%
P/EPS 7.30 7.27 5.01 2.37 2.54 2.42 2.62 15.75%
EY 13.70 13.76 19.95 42.14 39.38 41.25 38.18 -13.61%
DY 1.57 0.00 0.00 0.00 0.00 18.44 0.00 -
P/NAPS 1.81 1.53 0.80 0.87 0.46 0.34 0.42 23.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 02/11/07 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 20/10/00 -
Price 2.71 1.87 0.67 0.84 0.81 0.51 0.74 -
P/RPS 1.40 1.16 0.44 0.20 0.24 0.21 0.31 24.02%
P/EPS 8.87 8.88 5.25 2.29 2.98 2.81 2.89 17.36%
EY 11.28 11.26 19.05 43.65 33.55 35.59 34.57 -14.77%
DY 1.29 0.00 0.00 0.00 0.00 15.91 0.00 -
P/NAPS 2.20 1.87 0.84 0.84 0.54 0.39 0.47 24.65%

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