[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -158.79%
YoY- -106.86%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 629,217 393,585 183,336 869,092 638,293 430,960 185,075 125.93%
PBT 50,672 27,456 18,216 478 20,195 45,234 23,911 64.91%
Tax -13,897 -7,351 -5,210 -13,250 -6,285 -7,289 -3,797 137.30%
NP 36,775 20,105 13,006 -12,772 13,910 37,945 20,114 49.46%
-
NP to SH 32,851 18,861 12,316 -5,991 10,190 34,362 18,389 47.17%
-
Tax Rate 27.43% 26.77% 28.60% 2,771.97% 31.12% 16.11% 15.88% -
Total Cost 592,442 373,480 170,330 881,864 624,383 393,015 164,961 134.33%
-
Net Worth 803,600 793,405 783,846 783,846 802,964 831,641 811,202 -0.62%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,265 14,338 - 9,559 - - - -
Div Payout % 43.42% 76.02% - 0.00% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 803,600 793,405 783,846 783,846 802,964 831,641 811,202 -0.62%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.84% 5.11% 7.09% -1.47% 2.18% 8.80% 10.87% -
ROE 4.09% 2.38% 1.57% -0.76% 1.27% 4.13% 2.27% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 132.33 82.35 38.36 181.84 133.55 90.17 38.79 126.44%
EPS 6.91 3.95 2.58 -1.25 2.13 7.19 3.85 47.63%
DPS 3.00 3.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.66 1.64 1.64 1.68 1.74 1.70 -0.39%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 116.90 73.12 34.06 161.47 118.59 80.07 34.38 125.95%
EPS 6.10 3.50 2.29 -1.11 1.89 6.38 3.42 47.02%
DPS 2.65 2.66 0.00 1.78 0.00 0.00 0.00 -
NAPS 1.493 1.474 1.4563 1.4563 1.4918 1.5451 1.5071 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.10 0.94 1.06 1.10 1.08 1.26 1.52 -
P/RPS 0.83 1.14 2.76 0.60 0.81 1.40 3.92 -64.44%
P/EPS 15.92 23.82 41.14 -87.76 50.66 17.53 39.44 -45.35%
EY 6.28 4.20 2.43 -1.14 1.97 5.71 2.54 82.74%
DY 2.73 3.19 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.65 0.67 0.64 0.72 0.89 -18.88%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 28/08/23 30/05/23 28/02/23 24/11/22 24/08/22 30/05/22 -
Price 1.21 1.16 0.93 1.03 1.16 1.39 1.49 -
P/RPS 0.91 1.41 2.42 0.57 0.87 1.54 3.84 -61.67%
P/EPS 17.51 29.40 36.09 -82.17 54.41 19.33 38.66 -40.99%
EY 5.71 3.40 2.77 -1.22 1.84 5.17 2.59 69.30%
DY 2.48 2.59 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.57 0.63 0.69 0.80 0.88 -12.51%

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