[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 73.85%
YoY- 54.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 638,293 430,960 185,075 614,284 396,650 260,095 157,316 154.17%
PBT 20,195 45,234 23,911 103,741 59,246 39,052 21,383 -3.73%
Tax -6,285 -7,289 -3,797 -8,642 -6,416 -4,357 -2,185 102.12%
NP 13,910 37,945 20,114 95,099 52,830 34,695 19,198 -19.31%
-
NP to SH 10,190 34,362 18,389 87,334 50,234 34,033 18,578 -32.96%
-
Tax Rate 31.12% 16.11% 15.88% 8.33% 10.83% 11.16% 10.22% -
Total Cost 624,383 393,015 164,961 519,185 343,820 225,400 138,118 173.15%
-
Net Worth 802,964 831,641 811,202 797,864 769,230 766,928 752,986 4.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 19,225 19,351 9,707 - -
Div Payout % - - - 22.01% 38.52% 28.53% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 802,964 831,641 811,202 797,864 769,230 766,928 752,986 4.37%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.18% 8.80% 10.87% 15.48% 13.32% 13.34% 12.20% -
ROE 1.27% 4.13% 2.27% 10.95% 6.53% 4.44% 2.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 133.55 90.17 38.79 127.81 81.99 53.58 32.38 156.96%
EPS 2.13 7.19 3.85 18.17 10.38 7.01 3.82 -32.23%
DPS 0.00 0.00 0.00 4.00 4.00 2.00 0.00 -
NAPS 1.68 1.74 1.70 1.66 1.59 1.58 1.55 5.51%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 118.59 80.07 34.38 114.13 73.69 48.32 29.23 154.16%
EPS 1.89 6.38 3.42 16.23 9.33 6.32 3.45 -33.02%
DPS 0.00 0.00 0.00 3.57 3.60 1.80 0.00 -
NAPS 1.4918 1.5451 1.5071 1.4823 1.4291 1.4249 1.399 4.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.08 1.26 1.52 1.17 1.27 1.21 1.25 -
P/RPS 0.81 1.40 3.92 0.92 1.55 2.26 3.86 -64.65%
P/EPS 50.66 17.53 39.44 6.44 12.23 17.26 32.69 33.88%
EY 1.97 5.71 2.54 15.53 8.18 5.79 3.06 -25.42%
DY 0.00 0.00 0.00 3.42 3.15 1.65 0.00 -
P/NAPS 0.64 0.72 0.89 0.70 0.80 0.77 0.81 -14.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 10/06/21 -
Price 1.16 1.39 1.49 1.35 1.30 1.35 1.35 -
P/RPS 0.87 1.54 3.84 1.06 1.59 2.52 4.17 -64.78%
P/EPS 54.41 19.33 38.66 7.43 12.52 19.25 35.30 33.39%
EY 1.84 5.17 2.59 13.46 7.99 5.19 2.83 -24.92%
DY 0.00 0.00 0.00 2.96 3.08 1.48 0.00 -
P/NAPS 0.69 0.80 0.88 0.81 0.82 0.85 0.87 -14.30%

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