[CBIP] YoY Annualized 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- -144.09%
YoY- -106.86%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 847,951 869,092 614,284 542,192 450,263 481,117 669,777 4.00%
PBT 91,457 478 103,741 72,865 44,328 92,481 87,988 0.64%
Tax -19,634 -13,250 -8,642 -25,281 -10,806 -28,664 -40,911 -11.51%
NP 71,823 -12,772 95,099 47,584 33,522 63,817 47,077 7.29%
-
NP to SH 65,048 -5,991 87,334 56,648 35,540 46,319 50,461 4.32%
-
Tax Rate 21.47% 2,771.97% 8.33% 34.70% 24.38% 30.99% 46.50% -
Total Cost 776,128 881,864 519,185 494,608 416,741 417,300 622,700 3.73%
-
Net Worth 825,914 783,846 797,864 748,711 727,253 736,878 721,437 2.27%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 23,597 9,559 19,225 19,574 10,100 20,468 31,366 -4.63%
Div Payout % 36.28% 0.00% 22.01% 34.55% 28.42% 44.19% 62.16% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 825,914 783,846 797,864 748,711 727,253 736,878 721,437 2.27%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.47% -1.47% 15.48% 8.78% 7.44% 13.26% 7.03% -
ROE 7.88% -0.76% 10.95% 7.57% 4.89% 6.29% 6.99% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 179.67 181.84 127.81 110.80 89.15 94.02 128.12 5.79%
EPS 13.78 -1.25 18.17 11.58 7.04 9.05 9.65 6.11%
DPS 5.00 2.00 4.00 4.00 2.00 4.00 6.00 -2.99%
NAPS 1.75 1.64 1.66 1.53 1.44 1.44 1.38 4.03%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 157.54 161.47 114.13 100.73 83.65 89.39 124.44 4.00%
EPS 12.09 -1.11 16.23 10.52 6.60 8.61 9.38 4.31%
DPS 4.38 1.78 3.57 3.64 1.88 3.80 5.83 -4.65%
NAPS 1.5344 1.4563 1.4823 1.391 1.3511 1.369 1.3403 2.27%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.34 1.10 1.17 1.11 1.10 1.00 1.80 -
P/RPS 0.75 0.60 0.92 1.00 1.23 1.06 1.40 -9.87%
P/EPS 9.72 -87.76 6.44 9.59 15.63 11.05 18.65 -10.28%
EY 10.29 -1.14 15.53 10.43 6.40 9.05 5.36 11.47%
DY 3.73 1.82 3.42 3.60 1.82 4.00 3.33 1.90%
P/NAPS 0.77 0.67 0.70 0.73 0.76 0.69 1.30 -8.35%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 24/02/22 22/03/21 27/02/20 25/02/19 28/02/18 -
Price 1.37 1.03 1.35 1.20 0.91 1.12 1.68 -
P/RPS 0.76 0.57 1.06 1.08 1.02 1.19 1.31 -8.67%
P/EPS 9.94 -82.17 7.43 10.37 12.93 12.37 17.40 -8.90%
EY 10.06 -1.22 13.46 9.65 7.73 8.08 5.75 9.76%
DY 3.65 1.94 2.96 3.33 2.20 3.57 3.57 0.36%
P/NAPS 0.78 0.63 0.81 0.78 0.63 0.78 1.22 -7.18%

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