[CBIP] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 4.05%
YoY- 67.81%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 188,779 158,286 121,960 110,917 69,183 46,191 32.49%
PBT 23,735 19,941 15,342 11,408 7,346 7,749 25.07%
Tax -8,290 -5,254 -5,873 -3,363 -2,552 -851 57.62%
NP 15,445 14,687 9,469 8,045 4,794 6,898 17.48%
-
NP to SH 15,445 14,687 9,469 8,045 4,794 6,898 17.48%
-
Tax Rate 34.93% 26.35% 38.28% 29.48% 34.74% 10.98% -
Total Cost 173,334 143,599 112,491 102,872 64,389 39,293 34.53%
-
Net Worth 43,337 68,745 59,396 28,172 45,044 43,627 -0.13%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 2,596 840 1,963 - -
Div Payout % - - 27.42% 10.44% 40.96% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 43,337 68,745 59,396 28,172 45,044 43,627 -0.13%
NOSH 43,736 42,698 42,426 28,172 27,977 27,966 9.35%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.18% 9.28% 7.76% 7.25% 6.93% 14.93% -
ROE 35.64% 21.36% 15.94% 28.56% 10.64% 15.81% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 435.60 370.70 287.46 393.71 247.28 165.16 21.39%
EPS 35.64 34.40 22.32 28.56 17.14 24.67 7.63%
DPS 0.00 0.00 6.12 3.00 7.00 0.00 -
NAPS 1.00 1.61 1.40 1.00 1.61 1.56 -8.50%
Adjusted Per Share Value based on latest NOSH - 28,172
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 40.10 33.62 25.90 23.56 14.69 9.81 32.50%
EPS 3.28 3.12 2.01 1.71 1.02 1.47 17.40%
DPS 0.00 0.00 0.55 0.18 0.42 0.00 -
NAPS 0.092 0.146 0.1262 0.0598 0.0957 0.0927 -0.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.60 1.02 0.45 0.78 0.42 1.04 -
P/RPS 0.14 0.28 0.16 0.20 0.17 0.63 -25.96%
P/EPS 1.68 2.97 2.02 2.73 2.45 4.22 -16.81%
EY 59.40 33.72 49.60 36.61 40.80 23.72 20.14%
DY 0.00 0.00 13.60 3.85 16.67 0.00 -
P/NAPS 0.60 0.63 0.32 0.78 0.26 0.67 -2.18%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 26/05/04 28/05/03 23/05/02 25/05/01 - -
Price 1.10 0.93 0.46 0.71 0.39 0.00 -
P/RPS 0.25 0.25 0.16 0.18 0.16 0.00 -
P/EPS 3.09 2.70 2.06 2.49 2.28 0.00 -
EY 32.40 36.99 48.52 40.22 43.94 0.00 -
DY 0.00 0.00 13.31 4.23 17.95 0.00 -
P/NAPS 1.10 0.58 0.33 0.71 0.24 0.00 -

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