[CBIP] QoQ TTM 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- 0.59%
YoY- 17.61%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 867,353 869,092 855,927 785,149 642,043 614,284 570,148 32.30%
PBT -5,217 478 64,690 109,923 106,269 103,741 96,796 -
Tax -14,663 -13,250 -8,511 -11,574 -10,254 -8,642 -10,451 25.35%
NP -19,880 -12,772 56,179 98,349 96,015 95,099 86,345 -
-
NP to SH -12,064 -5,991 47,290 87,663 87,145 87,334 80,028 -
-
Tax Rate - 2,771.97% 13.16% 10.53% 9.65% 8.33% 10.80% -
Total Cost 887,233 881,864 799,748 686,800 546,028 519,185 483,803 49.87%
-
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 9,559 - 9,675 19,383 19,383 29,170 -52.50%
Div Payout % 0.00% 0.00% - 11.04% 22.24% 22.20% 36.45% -
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 -2.29% -1.47% 6.56% 12.53% 14.95% 15.48% 15.14% -
ROE -1.54% -0.76% 5.89% 10.54% 10.74% 10.95% 10.40% -
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 181.47 181.84 179.08 164.27 134.55 127.81 117.85 33.38%
EPS -2.52 -1.25 9.89 18.34 18.26 18.17 16.54 -
DPS 2.00 2.00 0.00 2.00 4.00 4.00 6.00 -51.95%
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 184.22 184.59 181.80 166.76 136.37 130.47 121.10 32.30%
EPS -2.56 -1.27 10.04 18.62 18.51 18.55 17.00 -
DPS 2.03 2.03 0.00 2.06 4.12 4.12 6.20 -52.52%
NAPS 1.6649 1.6649 1.7055 1.7664 1.723 1.6946 1.6338 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 0.58 0.60 0.60 0.77 1.13 0.92 1.08 -33.95%
P/EPS -42.00 -87.76 10.92 6.87 8.32 6.44 7.68 -
EY -2.38 -1.14 9.16 14.56 12.01 15.53 13.03 -
DY 1.89 1.82 0.00 1.59 2.63 3.42 4.72 -45.70%
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 0.51 0.57 0.65 0.85 1.11 1.06 1.10 -40.12%
P/EPS -36.85 -82.17 11.72 7.58 8.16 7.43 7.86 -
EY -2.71 -1.22 8.53 13.20 12.26 13.46 12.72 -
DY 2.15 1.94 0.00 1.44 2.68 2.96 4.62 -39.97%
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