[CBIP] QoQ 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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 838,956 787,170 733,344 869,092 851,057 861,920 740,300 8.68%
PBT 67,562 54,912 72,864 478 26,926 90,468 95,644 -20.66%
Tax -18,529 -14,702 -20,840 -13,250 -8,380 -14,578 -15,188 14.16%
NP 49,033 40,210 52,024 -12,772 18,546 75,890 80,456 -28.09%
-
NP to SH 43,801 37,722 49,264 -5,991 13,586 68,724 73,556 -29.19%
-
Tax Rate 27.43% 26.77% 28.60% 2,771.97% 31.12% 16.11% 15.88% -
Total Cost 789,922 746,960 681,320 881,864 832,510 786,030 659,844 12.73%
-
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 19,020 28,677 - 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 5.45% 4.75% 6.28% -0.76% 1.69% 8.26% 9.07% -
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 176.44 164.70 153.43 181.84 178.06 180.33 155.14 8.94%
EPS 9.21 7.90 10.32 -1.25 2.84 14.38 15.40 -28.99%
DPS 4.00 6.00 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 155.87 146.25 136.25 161.47 158.12 160.13 137.54 8.68%
EPS 8.14 7.01 9.15 -1.11 2.52 12.77 13.67 -29.19%
DPS 3.53 5.33 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 0.62 0.57 0.69 0.60 0.61 0.70 0.98 -26.28%
P/EPS 11.94 11.91 10.28 -87.76 37.99 8.76 9.86 13.59%
EY 8.37 8.40 9.72 -1.14 2.63 11.41 10.14 -11.99%
DY 3.64 6.38 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 0.69 0.70 0.61 0.57 0.65 0.77 0.96 -19.74%
P/EPS 13.14 14.70 9.02 -82.17 40.81 9.67 9.67 22.65%
EY 7.61 6.80 11.08 -1.22 2.45 10.34 10.35 -18.52%
DY 3.31 5.17 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