[CBIP] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -101.37%
YoY- -113.84%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 847,951 860,016 831,717 867,353 869,092 855,927 785,149 5.24%
PBT 91,457 30,955 -17,300 -5,217 478 64,690 109,923 -11.50%
Tax -19,634 -20,862 -13,312 -14,663 -13,250 -8,511 -11,574 42.10%
NP 71,823 10,093 -30,612 -19,880 -12,772 56,179 98,349 -18.85%
-
NP to SH 65,048 16,670 -21,492 -12,064 -5,991 47,290 87,663 -17.99%
-
Tax Rate 21.47% 67.39% - - 2,771.97% 13.16% 10.53% -
Total Cost 776,128 849,923 862,329 887,233 881,864 799,748 686,800 8.46%
-
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 14,338 23,897 23,897 9,559 9,559 - 9,675 29.89%
Div Payout % 22.04% 143.36% 0.00% 0.00% 0.00% - 11.04% -
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% 1.17% -3.68% -2.29% -1.47% 6.56% 12.53% -
ROE 7.88% 2.07% -2.71% -1.54% -0.76% 5.89% 10.54% -
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 179.67 180.86 174.02 181.47 181.84 179.08 164.27 6.13%
EPS 13.78 3.51 -4.50 -2.52 -1.25 9.89 18.34 -17.30%
DPS 3.00 5.00 5.00 2.00 2.00 0.00 2.00 30.94%
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 180.10 182.66 176.65 184.22 184.59 181.80 166.76 5.24%
EPS 13.82 3.54 -4.56 -2.56 -1.27 10.04 18.62 -17.97%
DPS 3.05 5.08 5.08 2.03 2.03 0.00 2.06 29.81%
NAPS 1.7542 1.7068 1.6852 1.6649 1.6649 1.7055 1.7664 -0.45%
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 0.61 0.54 0.58 0.60 0.60 0.77 -1.73%
P/EPS 9.72 31.38 -20.90 -42.00 -87.76 10.92 6.87 25.95%
EY 10.29 3.19 -4.78 -2.38 -1.14 9.16 14.56 -20.60%
DY 2.24 4.55 5.32 1.89 1.82 0.00 1.59 25.59%
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 0.67 0.67 0.51 0.57 0.65 0.85 -7.17%
P/EPS 9.94 34.51 -25.80 -36.85 -82.17 11.72 7.58 19.74%
EY 10.06 2.90 -3.88 -2.71 -1.22 8.53 13.20 -16.52%
DY 2.19 4.13 4.31 2.15 1.94 0.00 1.44 32.14%
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