[CBIP] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -13.14%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 183,336 230,799 207,333 245,885 185,075 217,634 136,555 21.72%
PBT 18,216 -19,717 -25,039 21,323 23,911 44,495 20,194 -6.64%
Tax -5,210 -6,965 1,004 -3,492 -3,797 -2,226 -2,059 85.79%
NP 13,006 -26,682 -24,035 17,831 20,114 42,269 18,135 -19.89%
-
NP to SH 12,316 -16,181 -24,172 15,973 18,389 37,100 16,201 -16.71%
-
Tax Rate 28.60% - - 16.38% 15.88% 5.00% 10.20% -
Total Cost 170,330 257,481 231,368 228,054 164,961 175,365 118,420 27.45%
-
Net Worth 783,846 783,846 802,964 831,641 811,202 797,864 769,230 1.26%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 9,559 - - - - 9,675 -
Div Payout % - 0.00% - - - - 59.72% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 783,846 783,846 802,964 831,641 811,202 797,864 769,230 1.26%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.09% -11.56% -11.59% 7.25% 10.87% 19.42% 13.28% -
ROE 1.57% -2.06% -3.01% 1.92% 2.27% 4.65% 2.11% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 38.36 48.29 43.38 51.45 38.79 45.28 28.23 22.70%
EPS 2.58 -3.39 -5.06 3.34 3.85 7.72 3.35 -15.99%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.64 1.64 1.68 1.74 1.70 1.66 1.59 2.08%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.06 42.88 38.52 45.68 34.38 40.43 25.37 21.71%
EPS 2.29 -3.01 -4.49 2.97 3.42 6.89 3.01 -16.67%
DPS 0.00 1.78 0.00 0.00 0.00 0.00 1.80 -
NAPS 1.4563 1.4563 1.4918 1.5451 1.5071 1.4823 1.4291 1.26%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.06 1.10 1.08 1.26 1.52 1.17 1.27 -
P/RPS 2.76 2.28 2.49 2.45 3.92 2.58 4.50 -27.83%
P/EPS 41.14 -32.49 -21.35 37.70 39.44 15.16 37.92 5.58%
EY 2.43 -3.08 -4.68 2.65 2.54 6.60 2.64 -5.38%
DY 0.00 1.82 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 0.65 0.67 0.64 0.72 0.89 0.70 0.80 -12.93%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 24/11/22 24/08/22 30/05/22 24/02/22 25/11/21 -
Price 0.93 1.03 1.16 1.39 1.49 1.35 1.30 -
P/RPS 2.42 2.13 2.67 2.70 3.84 2.98 4.61 -34.95%
P/EPS 36.09 -30.42 -22.94 41.59 38.66 17.49 38.82 -4.74%
EY 2.77 -3.29 -4.36 2.40 2.59 5.72 2.58 4.85%
DY 0.00 1.94 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 0.57 0.63 0.69 0.80 0.88 0.81 0.82 -21.54%

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