[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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 847,951 629,217 393,585 183,336 869,092 638,293 430,960 56.82%
PBT 91,457 50,672 27,456 18,216 478 20,195 45,234 59.68%
Tax -19,634 -13,897 -7,351 -5,210 -13,250 -6,285 -7,289 93.24%
NP 71,823 36,775 20,105 13,006 -12,772 13,910 37,945 52.83%
-
NP to SH 65,048 32,851 18,861 12,316 -5,991 10,190 34,362 52.85%
-
Tax Rate 21.47% 27.43% 26.77% 28.60% 2,771.97% 31.12% 16.11% -
Total Cost 776,128 592,442 373,480 170,330 881,864 624,383 393,015 57.20%
-
Net Worth 825,914 803,600 793,405 783,846 783,846 802,964 831,641 -0.45%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 23,597 14,265 14,338 - 9,559 - - -
Div Payout % 36.28% 43.42% 76.02% - 0.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 825,914 803,600 793,405 783,846 783,846 802,964 831,641 -0.45%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.47% 5.84% 5.11% 7.09% -1.47% 2.18% 8.80% -
ROE 7.88% 4.09% 2.38% 1.57% -0.76% 1.27% 4.13% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 179.67 132.33 82.35 38.36 181.84 133.55 90.17 58.14%
EPS 13.78 6.91 3.95 2.58 -1.25 2.13 7.19 54.11%
DPS 5.00 3.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 1.75 1.69 1.66 1.64 1.64 1.68 1.74 0.38%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 157.54 116.90 73.12 34.06 161.47 118.59 80.07 56.82%
EPS 12.09 6.10 3.50 2.29 -1.11 1.89 6.38 52.95%
DPS 4.38 2.65 2.66 0.00 1.78 0.00 0.00 -
NAPS 1.5344 1.493 1.474 1.4563 1.4563 1.4918 1.5451 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.34 1.10 0.94 1.06 1.10 1.08 1.26 -
P/RPS 0.75 0.83 1.14 2.76 0.60 0.81 1.40 -33.96%
P/EPS 9.72 15.92 23.82 41.14 -87.76 50.66 17.53 -32.43%
EY 10.29 6.28 4.20 2.43 -1.14 1.97 5.71 47.92%
DY 3.73 2.73 3.19 0.00 1.82 0.00 0.00 -
P/NAPS 0.77 0.65 0.57 0.65 0.67 0.64 0.72 4.56%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 28/08/23 30/05/23 28/02/23 24/11/22 24/08/22 -
Price 1.37 1.21 1.16 0.93 1.03 1.16 1.39 -
P/RPS 0.76 0.91 1.41 2.42 0.57 0.87 1.54 -37.47%
P/EPS 9.94 17.51 29.40 36.09 -82.17 54.41 19.33 -35.73%
EY 10.06 5.71 3.40 2.77 -1.22 1.84 5.17 55.67%
DY 3.65 2.48 2.59 0.00 1.94 0.00 0.00 -
P/NAPS 0.78 0.72 0.70 0.57 0.63 0.69 0.80 -1.66%

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