[CBIP] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 177.56%
YoY- -64.75%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 837,952 847,951 860,016 831,717 867,353 869,092 855,927 -1.40%
PBT 80,797 91,457 30,955 -17,300 -5,217 478 64,690 15.96%
Tax -17,072 -19,634 -20,862 -13,312 -14,663 -13,250 -8,511 58.98%
NP 63,725 71,823 10,093 -30,612 -19,880 -12,772 56,179 8.75%
-
NP to SH 56,851 65,048 16,670 -21,492 -12,064 -5,991 47,290 13.04%
-
Tax Rate 21.13% 21.47% 67.39% - - 2,771.97% 13.16% -
Total Cost 774,227 776,128 849,923 862,329 887,233 881,864 799,748 -2.13%
-
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 23,711 14,338 23,897 23,897 9,559 9,559 - -
Div Payout % 41.71% 22.04% 143.36% 0.00% 0.00% 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 7.60% 8.47% 1.17% -3.68% -2.29% -1.47% 6.56% -
ROE 6.89% 7.88% 2.07% -2.71% -1.54% -0.76% 5.89% -
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 178.80 179.67 180.86 174.02 181.47 181.84 179.08 -0.10%
EPS 12.13 13.78 3.51 -4.50 -2.52 -1.25 9.89 14.56%
DPS 5.00 3.00 5.00 5.00 2.00 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 155.68 157.54 159.78 154.52 161.14 161.47 159.02 -1.40%
EPS 10.56 12.09 3.10 -3.99 -2.24 -1.11 8.79 12.99%
DPS 4.41 2.66 4.44 4.44 1.78 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 0.81 0.75 0.61 0.54 0.58 0.60 0.60 22.12%
P/EPS 11.95 9.72 31.38 -20.90 -42.00 -87.76 10.92 6.18%
EY 8.37 10.29 3.19 -4.78 -2.38 -1.14 9.16 -5.83%
DY 3.45 2.24 4.55 5.32 1.89 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 0.74 0.76 0.67 0.67 0.51 0.57 0.65 9.02%
P/EPS 10.88 9.94 34.51 -25.80 -36.85 -82.17 11.72 -4.83%
EY 9.19 10.06 2.90 -3.88 -2.71 -1.22 8.53 5.08%
DY 3.79 2.19 4.13 4.31 2.15 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