[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -70.35%
YoY- -79.71%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 393,585 183,336 869,092 638,293 430,960 185,075 614,284 -25.73%
PBT 27,456 18,216 478 20,195 45,234 23,911 103,741 -58.87%
Tax -7,351 -5,210 -13,250 -6,285 -7,289 -3,797 -8,642 -10.25%
NP 20,105 13,006 -12,772 13,910 37,945 20,114 95,099 -64.61%
-
NP to SH 18,861 12,316 -5,991 10,190 34,362 18,389 87,334 -64.10%
-
Tax Rate 26.77% 28.60% 2,771.97% 31.12% 16.11% 15.88% 8.33% -
Total Cost 373,480 170,330 881,864 624,383 393,015 164,961 519,185 -19.76%
-
Net Worth 793,405 783,846 783,846 802,964 831,641 811,202 797,864 -0.37%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 14,338 - 9,559 - - - 19,225 -17.80%
Div Payout % 76.02% - 0.00% - - - 22.01% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 793,405 783,846 783,846 802,964 831,641 811,202 797,864 -0.37%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.11% 7.09% -1.47% 2.18% 8.80% 10.87% 15.48% -
ROE 2.38% 1.57% -0.76% 1.27% 4.13% 2.27% 10.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 82.35 38.36 181.84 133.55 90.17 38.79 127.81 -25.46%
EPS 3.95 2.58 -1.25 2.13 7.19 3.85 18.17 -63.94%
DPS 3.00 0.00 2.00 0.00 0.00 0.00 4.00 -17.49%
NAPS 1.66 1.64 1.64 1.68 1.74 1.70 1.66 0.00%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.12 34.06 161.47 118.59 80.07 34.38 114.13 -25.74%
EPS 3.50 2.29 -1.11 1.89 6.38 3.42 16.23 -64.13%
DPS 2.66 0.00 1.78 0.00 0.00 0.00 3.57 -17.85%
NAPS 1.474 1.4563 1.4563 1.4918 1.5451 1.5071 1.4823 -0.37%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.94 1.06 1.10 1.08 1.26 1.52 1.17 -
P/RPS 1.14 2.76 0.60 0.81 1.40 3.92 0.92 15.41%
P/EPS 23.82 41.14 -87.76 50.66 17.53 39.44 6.44 139.74%
EY 4.20 2.43 -1.14 1.97 5.71 2.54 15.53 -58.27%
DY 3.19 0.00 1.82 0.00 0.00 0.00 3.42 -4.54%
P/NAPS 0.57 0.65 0.67 0.64 0.72 0.89 0.70 -12.83%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 28/02/23 24/11/22 24/08/22 30/05/22 24/02/22 -
Price 1.16 0.93 1.03 1.16 1.39 1.49 1.35 -
P/RPS 1.41 2.42 0.57 0.87 1.54 3.84 1.06 21.01%
P/EPS 29.40 36.09 -82.17 54.41 19.33 38.66 7.43 150.80%
EY 3.40 2.77 -1.22 1.84 5.17 2.59 13.46 -60.14%
DY 2.59 0.00 1.94 0.00 0.00 0.00 2.96 -8.53%
P/NAPS 0.70 0.57 0.63 0.69 0.80 0.88 0.81 -9.29%

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