[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -13.47%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 519,176 343,778 173,337 847,951 629,217 393,585 183,336 99.78%
PBT 34,749 32,597 7,556 91,457 50,672 27,456 18,216 53.63%
Tax -12,693 -9,224 -2,648 -19,634 -13,897 -7,351 -5,210 80.76%
NP 22,056 23,373 4,908 71,823 36,775 20,105 13,006 42.07%
-
NP to SH 18,452 21,324 4,119 65,048 32,851 18,861 12,316 30.83%
-
Tax Rate 36.53% 28.30% 35.04% 21.47% 27.43% 26.77% 28.60% -
Total Cost 497,120 320,405 168,429 776,128 592,442 373,480 170,330 103.82%
-
Net Worth 828,935 838,897 824,838 825,914 803,600 793,405 783,846 3.78%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 18,732 9,373 9,373 23,597 14,265 14,338 - -
Div Payout % 101.52% 43.96% 227.56% 36.28% 43.42% 76.02% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 828,935 838,897 824,838 825,914 803,600 793,405 783,846 3.78%
NOSH 468,324 538,248 538,248 538,248 538,248 538,248 538,248 -8.83%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.25% 6.80% 2.83% 8.47% 5.84% 5.11% 7.09% -
ROE 2.23% 2.54% 0.50% 7.88% 4.09% 2.38% 1.57% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 110.86 73.35 36.99 179.67 132.33 82.35 38.36 102.49%
EPS 3.94 4.55 0.88 13.78 6.91 3.95 2.58 32.51%
DPS 4.00 2.00 2.00 5.00 3.00 3.00 0.00 -
NAPS 1.77 1.79 1.76 1.75 1.69 1.66 1.64 5.20%
Adjusted Per Share Value based on latest NOSH - 470,819
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 110.27 73.02 36.82 180.10 133.64 83.60 38.94 99.77%
EPS 3.92 4.53 0.87 13.82 6.98 4.01 2.62 30.71%
DPS 3.98 1.99 1.99 5.01 3.03 3.05 0.00 -
NAPS 1.7606 1.7818 1.7519 1.7542 1.7068 1.6852 1.6649 3.78%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.30 1.24 1.45 1.34 1.10 0.94 1.06 -
P/RPS 1.17 1.69 3.92 0.75 0.83 1.14 2.76 -43.48%
P/EPS 32.99 27.25 164.98 9.72 15.92 23.82 41.14 -13.65%
EY 3.03 3.67 0.61 10.29 6.28 4.20 2.43 15.80%
DY 3.08 1.61 1.38 3.73 2.73 3.19 0.00 -
P/NAPS 0.73 0.69 0.82 0.77 0.65 0.57 0.65 8.02%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 30/05/24 28/02/24 28/11/23 28/08/23 30/05/23 -
Price 1.34 1.33 1.32 1.37 1.21 1.16 0.93 -
P/RPS 1.21 1.81 3.57 0.76 0.91 1.41 2.42 -36.92%
P/EPS 34.01 29.23 150.19 9.94 17.51 29.40 36.09 -3.86%
EY 2.94 3.42 0.67 10.06 5.71 3.40 2.77 4.03%
DY 2.99 1.50 1.52 3.65 2.48 2.59 0.00 -
P/NAPS 0.76 0.74 0.75 0.78 0.72 0.70 0.57 21.07%

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