[CBIP] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 176.11%
YoY- -33.03%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 218,734 235,632 210,249 183,336 230,799 207,333 245,885 -7.48%
PBT 40,785 23,216 9,240 18,216 -19,717 -25,039 21,323 53.90%
Tax -5,737 -6,546 -2,141 -5,210 -6,965 1,004 -3,492 39.10%
NP 35,048 16,670 7,099 13,006 -26,682 -24,035 17,831 56.71%
-
NP to SH 32,197 13,990 6,545 12,316 -16,181 -24,172 15,973 59.36%
-
Tax Rate 14.07% 28.20% 23.17% 28.60% - - 16.38% -
Total Cost 183,686 218,962 203,150 170,330 257,481 231,368 228,054 -13.39%
-
Net Worth 825,914 803,600 793,405 783,846 783,846 802,964 831,641 -0.45%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 14,338 - 9,559 - - -
Div Payout % - - 219.08% - 0.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 825,914 803,600 793,405 783,846 783,846 802,964 831,641 -0.45%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.02% 7.07% 3.38% 7.09% -11.56% -11.59% 7.25% -
ROE 3.90% 1.74% 0.82% 1.57% -2.06% -3.01% 1.92% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.35 49.55 43.99 38.36 48.29 43.38 51.45 -6.70%
EPS 6.82 2.94 1.37 2.58 -3.39 -5.06 3.34 60.74%
DPS 0.00 0.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 1.75 1.69 1.66 1.64 1.64 1.68 1.74 0.38%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.64 43.78 39.06 34.06 42.88 38.52 45.68 -7.47%
EPS 5.98 2.60 1.22 2.29 -3.01 -4.49 2.97 59.24%
DPS 0.00 0.00 2.66 0.00 1.78 0.00 0.00 -
NAPS 1.5344 1.493 1.474 1.4563 1.4563 1.4918 1.5451 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.34 1.10 0.94 1.06 1.10 1.08 1.26 -
P/RPS 2.89 2.22 2.14 2.76 2.28 2.49 2.45 11.60%
P/EPS 19.64 37.39 68.64 41.14 -32.49 -21.35 37.70 -35.17%
EY 5.09 2.67 1.46 2.43 -3.08 -4.68 2.65 54.33%
DY 0.00 0.00 3.19 0.00 1.82 0.00 0.00 -
P/NAPS 0.77 0.65 0.57 0.65 0.67 0.64 0.72 4.56%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 28/08/23 30/05/23 28/02/23 24/11/22 24/08/22 -
Price 1.37 1.21 1.16 0.93 1.03 1.16 1.39 -
P/RPS 2.96 2.44 2.64 2.42 2.13 2.67 2.70 6.30%
P/EPS 20.08 41.13 84.71 36.09 -30.42 -22.94 41.59 -38.37%
EY 4.98 2.43 1.18 2.77 -3.29 -4.36 2.40 62.46%
DY 0.00 0.00 2.59 0.00 1.94 0.00 0.00 -
P/NAPS 0.78 0.72 0.70 0.57 0.63 0.69 0.80 -1.66%

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