[CBIP] QoQ 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- 33.06%
YoY- -143.61%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 235,632 210,249 183,336 230,799 207,333 245,885 185,075 17.45%
PBT 23,216 9,240 18,216 -19,717 -25,039 21,323 23,911 -1.94%
Tax -6,546 -2,141 -5,210 -6,965 1,004 -3,492 -3,797 43.72%
NP 16,670 7,099 13,006 -26,682 -24,035 17,831 20,114 -11.75%
-
NP to SH 13,990 6,545 12,316 -16,181 -24,172 15,973 18,389 -16.64%
-
Tax Rate 28.20% 23.17% 28.60% - - 16.38% 15.88% -
Total Cost 218,962 203,150 170,330 257,481 231,368 228,054 164,961 20.75%
-
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 - 14,338 - 9,559 - - - -
Div Payout % - 219.08% - 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 7.07% 3.38% 7.09% -11.56% -11.59% 7.25% 10.87% -
ROE 1.74% 0.82% 1.57% -2.06% -3.01% 1.92% 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 49.55 43.99 38.36 48.29 43.38 51.45 38.79 17.71%
EPS 2.94 1.37 2.58 -3.39 -5.06 3.34 3.85 -16.44%
DPS 0.00 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 43.78 39.06 34.06 42.88 38.52 45.68 34.38 17.46%
EPS 2.60 1.22 2.29 -3.01 -4.49 2.97 3.42 -16.68%
DPS 0.00 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 2.22 2.14 2.76 2.28 2.49 2.45 3.92 -31.52%
P/EPS 37.39 68.64 41.14 -32.49 -21.35 37.70 39.44 -3.49%
EY 2.67 1.46 2.43 -3.08 -4.68 2.65 2.54 3.38%
DY 0.00 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 2.44 2.64 2.42 2.13 2.67 2.70 3.84 -26.06%
P/EPS 41.13 84.71 36.09 -30.42 -22.94 41.59 38.66 4.21%
EY 2.43 1.18 2.77 -3.29 -4.36 2.40 2.59 -4.15%
DY 0.00 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