[CBIP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.26%
YoY- 17.7%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 198,028 188,779 158,286 121,960 110,917 69,183 46,191 27.44%
PBT 24,270 23,735 19,941 15,342 11,408 7,346 7,749 20.94%
Tax -3,229 -8,290 -5,254 -5,873 -3,363 -2,552 -851 24.87%
NP 21,041 15,445 14,687 9,469 8,045 4,794 6,898 20.41%
-
NP to SH 20,590 15,445 14,687 9,469 8,045 4,794 6,898 19.98%
-
Tax Rate 13.30% 34.93% 26.35% 38.28% 29.48% 34.74% 10.98% -
Total Cost 176,987 173,334 143,599 112,491 102,872 64,389 39,293 28.49%
-
Net Worth 123,122 43,337 68,745 59,396 28,172 45,044 43,627 18.86%
Dividend
31/03/06 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 123,122 43,337 68,745 59,396 28,172 45,044 43,627 18.86%
NOSH 133,828 43,736 42,698 42,426 28,172 27,977 27,966 29.79%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.63% 8.18% 9.28% 7.76% 7.25% 6.93% 14.93% -
ROE 16.72% 35.64% 21.36% 15.94% 28.56% 10.64% 15.81% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 147.97 435.60 370.70 287.46 393.71 247.28 165.16 -1.81%
EPS 15.39 35.64 34.40 22.32 28.56 17.14 24.67 -7.55%
DPS 0.00 0.00 0.00 6.12 3.00 7.00 0.00 -
NAPS 0.92 1.00 1.61 1.40 1.00 1.61 1.56 -8.42%
Adjusted Per Share Value based on latest NOSH - 42,426
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.06 40.10 33.62 25.90 23.56 14.69 9.81 27.44%
EPS 4.37 3.28 3.12 2.01 1.71 1.02 1.47 19.90%
DPS 0.00 0.00 0.00 0.55 0.18 0.42 0.00 -
NAPS 0.2615 0.092 0.146 0.1262 0.0598 0.0957 0.0927 18.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 0.60 1.02 0.45 0.78 0.42 1.04 -
P/RPS 0.68 0.14 0.28 0.16 0.20 0.17 0.63 1.28%
P/EPS 6.50 1.68 2.97 2.02 2.73 2.45 4.22 7.46%
EY 15.39 59.40 33.72 49.60 36.61 40.80 23.72 -6.95%
DY 0.00 0.00 0.00 13.60 3.85 16.67 0.00 -
P/NAPS 1.09 0.60 0.63 0.32 0.78 0.26 0.67 8.44%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 12/06/06 31/05/05 26/05/04 28/05/03 23/05/02 25/05/01 - -
Price 1.22 1.10 0.93 0.46 0.71 0.39 0.00 -
P/RPS 0.82 0.25 0.25 0.16 0.18 0.16 0.00 -
P/EPS 7.93 3.09 2.70 2.06 2.49 2.28 0.00 -
EY 12.61 32.40 36.99 48.52 40.22 43.94 0.00 -
DY 0.00 0.00 0.00 13.31 4.23 17.95 0.00 -
P/NAPS 1.33 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