[CBIP] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.83%
YoY- 51.24%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 245,885 185,075 217,634 136,555 102,779 157,316 173,498 26.25%
PBT 21,323 23,911 44,495 20,194 17,669 21,383 37,550 -31.49%
Tax -3,492 -3,797 -2,226 -2,059 -2,172 -2,185 -4,035 -9.20%
NP 17,831 20,114 42,269 18,135 15,497 19,198 33,515 -34.41%
-
NP to SH 15,973 18,389 37,100 16,201 15,455 18,578 29,794 -34.08%
-
Tax Rate 16.38% 15.88% 5.00% 10.20% 12.29% 10.22% 10.75% -
Total Cost 228,054 164,961 175,365 118,420 87,282 138,118 139,983 38.57%
-
Net Worth 831,641 811,202 797,864 769,230 766,928 752,986 748,711 7.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 9,675 9,707 - 9,787 -
Div Payout % - - - 59.72% 62.81% - 32.85% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 831,641 811,202 797,864 769,230 766,928 752,986 748,711 7.27%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.25% 10.87% 19.42% 13.28% 15.08% 12.20% 19.32% -
ROE 1.92% 2.27% 4.65% 2.11% 2.02% 2.47% 3.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 51.45 38.79 45.28 28.23 21.17 32.38 35.45 28.27%
EPS 3.34 3.85 7.72 3.35 3.18 3.82 6.09 -33.07%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 2.00 -
NAPS 1.74 1.70 1.66 1.59 1.58 1.55 1.53 8.97%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 45.68 34.38 40.43 25.37 19.10 29.23 32.23 26.25%
EPS 2.97 3.42 6.89 3.01 2.87 3.45 5.54 -34.08%
DPS 0.00 0.00 0.00 1.80 1.80 0.00 1.82 -
NAPS 1.5451 1.5071 1.4823 1.4291 1.4249 1.399 1.391 7.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.26 1.52 1.17 1.27 1.21 1.25 1.11 -
P/RPS 2.45 3.92 2.58 4.50 5.71 3.86 3.13 -15.10%
P/EPS 37.70 39.44 15.16 37.92 38.00 32.69 18.23 62.53%
EY 2.65 2.54 6.60 2.64 2.63 3.06 5.49 -38.54%
DY 0.00 0.00 0.00 1.57 1.65 0.00 1.80 -
P/NAPS 0.72 0.89 0.70 0.80 0.77 0.81 0.73 -0.91%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 10/06/21 22/03/21 -
Price 1.39 1.49 1.35 1.30 1.35 1.35 1.20 -
P/RPS 2.70 3.84 2.98 4.61 6.38 4.17 3.38 -13.94%
P/EPS 41.59 38.66 17.49 38.82 42.40 35.30 19.71 64.73%
EY 2.40 2.59 5.72 2.58 2.36 2.83 5.07 -39.34%
DY 0.00 0.00 0.00 1.54 1.48 0.00 1.67 -
P/NAPS 0.80 0.88 0.81 0.82 0.85 0.87 0.78 1.70%

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