[CBIP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.24%
YoY- 55.11%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 237,575 198,028 188,779 158,286 121,960 110,917 69,183 22.81%
PBT 35,423 24,270 23,735 19,941 15,342 11,408 7,346 29.96%
Tax -2,193 -3,229 -8,290 -5,254 -5,873 -3,363 -2,552 -2.49%
NP 33,230 21,041 15,445 14,687 9,469 8,045 4,794 38.06%
-
NP to SH 32,814 20,590 15,445 14,687 9,469 8,045 4,794 37.77%
-
Tax Rate 6.19% 13.30% 34.93% 26.35% 38.28% 29.48% 34.74% -
Total Cost 204,345 176,987 173,334 143,599 112,491 102,872 64,389 21.21%
-
Net Worth 149,944 123,122 43,337 68,745 59,396 28,172 45,044 22.18%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,814 - - - 2,596 840 1,963 16.11%
Div Payout % 14.67% - - - 27.42% 10.44% 40.96% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 149,944 123,122 43,337 68,745 59,396 28,172 45,044 22.18%
NOSH 137,563 133,828 43,736 42,698 42,426 28,172 27,977 30.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.99% 10.63% 8.18% 9.28% 7.76% 7.25% 6.93% -
ROE 21.88% 16.72% 35.64% 21.36% 15.94% 28.56% 10.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 172.70 147.97 435.60 370.70 287.46 393.71 247.28 -5.80%
EPS 23.85 15.39 35.64 34.40 22.32 28.56 17.14 5.65%
DPS 3.50 0.00 0.00 0.00 6.12 3.00 7.00 -10.90%
NAPS 1.09 0.92 1.00 1.61 1.40 1.00 1.61 -6.29%
Adjusted Per Share Value based on latest NOSH - 42,698
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 50.46 42.06 40.10 33.62 25.90 23.56 14.69 22.82%
EPS 6.97 4.37 3.28 3.12 2.01 1.71 1.02 37.73%
DPS 1.02 0.00 0.00 0.00 0.55 0.18 0.42 15.92%
NAPS 0.3185 0.2615 0.092 0.146 0.1262 0.0598 0.0957 22.17%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.02 1.00 0.60 1.02 0.45 0.78 0.42 -
P/RPS 1.17 0.68 0.14 0.28 0.16 0.20 0.17 37.89%
P/EPS 8.47 6.50 1.68 2.97 2.02 2.73 2.45 22.95%
EY 11.81 15.39 59.40 33.72 49.60 36.61 40.80 -18.65%
DY 1.73 0.00 0.00 0.00 13.60 3.85 16.67 -31.43%
P/NAPS 1.85 1.09 0.60 0.63 0.32 0.78 0.26 38.66%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 12/06/06 31/05/05 26/05/04 28/05/03 23/05/02 25/05/01 -
Price 2.50 1.22 1.10 0.93 0.46 0.71 0.39 -
P/RPS 1.45 0.82 0.25 0.25 0.16 0.18 0.16 44.36%
P/EPS 10.48 7.93 3.09 2.70 2.06 2.49 2.28 28.93%
EY 9.54 12.61 32.40 36.99 48.52 40.22 43.94 -22.46%
DY 1.40 0.00 0.00 0.00 13.31 4.23 17.95 -34.62%
P/NAPS 2.29 1.33 1.10 0.58 0.33 0.71 0.24 45.61%

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