[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 83.19%
YoY- 110.84%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 185,075 614,284 396,650 260,095 157,316 542,192 368,694 -36.86%
PBT 23,911 103,741 59,246 39,052 21,383 72,865 35,315 -22.91%
Tax -3,797 -8,642 -6,416 -4,357 -2,185 -25,281 -21,246 -68.30%
NP 20,114 95,099 52,830 34,695 19,198 47,584 14,069 26.93%
-
NP to SH 18,389 87,334 50,234 34,033 18,578 56,648 26,854 -22.32%
-
Tax Rate 15.88% 8.33% 10.83% 11.16% 10.22% 34.70% 60.16% -
Total Cost 164,961 519,185 343,820 225,400 138,118 494,608 354,625 -39.99%
-
Net Worth 811,202 797,864 769,230 766,928 752,986 748,711 722,256 8.05%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 19,225 19,351 9,707 - 19,574 9,826 -
Div Payout % - 22.01% 38.52% 28.53% - 34.55% 36.59% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 811,202 797,864 769,230 766,928 752,986 748,711 722,256 8.05%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.87% 15.48% 13.32% 13.34% 12.20% 8.78% 3.82% -
ROE 2.27% 10.95% 6.53% 4.44% 2.47% 7.57% 3.72% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 38.79 127.81 81.99 53.58 32.38 110.80 75.04 -35.61%
EPS 3.85 18.17 10.38 7.01 3.82 11.58 5.47 -20.89%
DPS 0.00 4.00 4.00 2.00 0.00 4.00 2.00 -
NAPS 1.70 1.66 1.59 1.58 1.55 1.53 1.47 10.18%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.31 130.47 84.25 55.24 33.41 115.16 78.31 -36.86%
EPS 3.91 18.55 10.67 7.23 3.95 12.03 5.70 -22.23%
DPS 0.00 4.08 4.11 2.06 0.00 4.16 2.09 -
NAPS 1.723 1.6946 1.6338 1.6289 1.5993 1.5902 1.534 8.06%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.52 1.17 1.27 1.21 1.25 1.11 0.92 -
P/RPS 3.92 0.92 1.55 2.26 3.86 1.00 1.23 116.71%
P/EPS 39.44 6.44 12.23 17.26 32.69 9.59 16.83 76.51%
EY 2.54 15.53 8.18 5.79 3.06 10.43 5.94 -43.27%
DY 0.00 3.42 3.15 1.65 0.00 3.60 2.17 -
P/NAPS 0.89 0.70 0.80 0.77 0.81 0.73 0.63 25.92%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 25/11/21 26/08/21 10/06/21 22/03/21 27/11/20 -
Price 1.49 1.35 1.30 1.35 1.35 1.20 1.07 -
P/RPS 3.84 1.06 1.59 2.52 4.17 1.08 1.43 93.31%
P/EPS 38.66 7.43 12.52 19.25 35.30 10.37 19.58 57.45%
EY 2.59 13.46 7.99 5.19 2.83 9.65 5.11 -36.45%
DY 0.00 2.96 3.08 1.48 0.00 3.33 1.87 -
P/NAPS 0.88 0.81 0.82 0.85 0.87 0.78 0.73 13.28%

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