[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 98.01%
YoY- 1185.76%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 173,337 847,951 629,217 393,585 183,336 869,092 638,293 -58.03%
PBT 7,556 91,457 50,672 27,456 18,216 478 20,195 -48.04%
Tax -2,648 -19,634 -13,897 -7,351 -5,210 -13,250 -6,285 -43.76%
NP 4,908 71,823 36,775 20,105 13,006 -12,772 13,910 -50.03%
-
NP to SH 4,119 65,048 32,851 18,861 12,316 -5,991 10,190 -45.30%
-
Tax Rate 35.04% 21.47% 27.43% 26.77% 28.60% 2,771.97% 31.12% -
Total Cost 168,429 776,128 592,442 373,480 170,330 881,864 624,383 -58.21%
-
Net Worth 824,838 825,914 803,600 793,405 783,846 783,846 802,964 1.80%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 9,373 23,597 14,265 14,338 - 9,559 - -
Div Payout % 227.56% 36.28% 43.42% 76.02% - 0.00% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 824,838 825,914 803,600 793,405 783,846 783,846 802,964 1.80%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.83% 8.47% 5.84% 5.11% 7.09% -1.47% 2.18% -
ROE 0.50% 7.88% 4.09% 2.38% 1.57% -0.76% 1.27% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 36.99 179.67 132.33 82.35 38.36 181.84 133.55 -57.47%
EPS 0.88 13.78 6.91 3.95 2.58 -1.25 2.13 -44.49%
DPS 2.00 5.00 3.00 3.00 0.00 2.00 0.00 -
NAPS 1.76 1.75 1.69 1.66 1.64 1.64 1.68 3.14%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 32.20 157.54 116.90 73.12 34.06 161.47 118.59 -58.03%
EPS 0.77 12.09 6.10 3.50 2.29 -1.11 1.89 -45.01%
DPS 1.74 4.38 2.65 2.66 0.00 1.78 0.00 -
NAPS 1.5324 1.5344 1.493 1.474 1.4563 1.4563 1.4918 1.80%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.45 1.34 1.10 0.94 1.06 1.10 1.08 -
P/RPS 3.92 0.75 0.83 1.14 2.76 0.60 0.81 185.83%
P/EPS 164.98 9.72 15.92 23.82 41.14 -87.76 50.66 119.54%
EY 0.61 10.29 6.28 4.20 2.43 -1.14 1.97 -54.19%
DY 1.38 3.73 2.73 3.19 0.00 1.82 0.00 -
P/NAPS 0.82 0.77 0.65 0.57 0.65 0.67 0.64 17.94%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 28/11/23 28/08/23 30/05/23 28/02/23 24/11/22 -
Price 1.32 1.37 1.21 1.16 0.93 1.03 1.16 -
P/RPS 3.57 0.76 0.91 1.41 2.42 0.57 0.87 156.09%
P/EPS 150.19 9.94 17.51 29.40 36.09 -82.17 54.41 96.65%
EY 0.67 10.06 5.71 3.40 2.77 -1.22 1.84 -48.97%
DY 1.52 3.65 2.48 2.59 0.00 1.94 0.00 -
P/NAPS 0.75 0.78 0.72 0.70 0.57 0.63 0.69 5.71%

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