Highlights

[CHOOBEE] QoQ Annualized Quarter Result on 2020-09-30 [#3]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     33.20%    YoY -     26,446.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 467,024 543,496 344,820 308,532 242,884 301,480 443,139 3.57%
  QoQ % -14.07% 57.62% 11.76% 27.03% -19.44% -31.97% -
  Horiz. % 105.39% 122.65% 77.81% 69.62% 54.81% 68.03% 100.00%
PBT 131,368 144,208 23,061 11,250 6,634 16,116 -948 -
  QoQ % -8.90% 525.33% 104.97% 69.59% -58.84% 1,800.00% -
  Horiz. % -13,857.38% -15,211.81% -2,432.59% -1,186.78% -699.79% -1,700.00% 100.00%
Tax -31,818 -34,768 -3,578 -632 1,338 -1,620 -169 3,195.42%
  QoQ % 8.48% -871.72% -466.14% -147.23% 182.59% -858.58% -
  Horiz. % 18,827.22% 20,572.78% 2,117.16% 373.96% -791.72% 958.58% 100.00%
NP 99,550 109,440 19,483 10,618 7,972 14,496 -1,117 -
  QoQ % -9.04% 461.72% 83.48% 33.20% -45.01% 1,397.76% -
  Horiz. % -8,912.26% -9,797.67% -1,744.23% -950.64% -713.70% -1,297.76% 100.00%
NP to SH 99,550 109,440 19,483 10,618 7,972 14,496 -1,117 -
  QoQ % -9.04% 461.72% 83.48% 33.20% -45.01% 1,397.76% -
  Horiz. % -8,912.26% -9,797.67% -1,744.23% -950.64% -713.70% -1,297.76% 100.00%
Tax Rate 24.22 % 24.11 % 15.52 % 5.62 % -20.17 % 10.05 % - % -
  QoQ % 0.46% 55.35% 176.16% 127.86% -300.70% 0.00% -
  Horiz. % 240.99% 239.90% 154.43% 55.92% -200.70% 100.00% -
Total Cost 367,474 434,056 325,337 297,913 234,912 286,984 444,256 -11.89%
  QoQ % -15.34% 33.42% 9.21% 26.82% -18.14% -35.40% -
  Horiz. % 82.72% 97.70% 73.23% 67.06% 52.88% 64.60% 100.00%
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.92% 101.57% 100.78% 100.78% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 6,536 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.92% 101.57% 100.78% 100.78% 100.00%
NOSH 130,729 130,729 130,729 130,729 130,729 130,729 130,729 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 21.32 % 20.14 % 5.65 % 3.44 % 3.28 % 4.81 % -0.25 % -
  QoQ % 5.86% 256.46% 64.24% 4.88% -31.81% 2,024.00% -
  Horiz. % -8,528.00% -8,056.00% -2,260.00% -1,376.00% -1,312.00% -1,924.00% 100.00%
ROE 17.59 % 19.98 % 3.74 % 2.09 % 1.58 % 2.87 % -0.22 % -
  QoQ % -11.96% 434.22% 78.95% 32.28% -44.95% 1,404.55% -
  Horiz. % -7,995.45% -9,081.82% -1,700.00% -950.00% -718.18% -1,304.55% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 357.25 415.74 263.77 236.01 185.79 230.61 338.98 3.56%
  QoQ % -14.07% 57.61% 11.76% 27.03% -19.44% -31.97% -
  Horiz. % 105.39% 122.64% 77.81% 69.62% 54.81% 68.03% 100.00%
EPS 76.16 83.72 14.90 8.12 6.10 11.08 -0.85 -
  QoQ % -9.03% 461.88% 83.50% 33.11% -44.95% 1,403.53% -
  Horiz. % -8,960.00% -9,849.41% -1,752.94% -955.29% -717.65% -1,303.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.3300 4.1900 3.9800 3.8900 3.8600 3.8600 3.8300 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.92% 101.57% 100.78% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,750
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 357.19 415.67 263.72 235.97 185.76 230.58 338.92 3.57%
  QoQ % -14.07% 57.62% 11.76% 27.03% -19.44% -31.97% -
  Horiz. % 105.39% 122.65% 77.81% 69.62% 54.81% 68.03% 100.00%
EPS 76.14 83.70 14.90 8.12 6.10 11.09 -0.85 -
  QoQ % -9.03% 461.74% 83.50% 33.11% -45.00% 1,404.71% -
  Horiz. % -8,957.65% -9,847.06% -1,752.94% -955.29% -717.65% -1,304.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.3293 4.1893 3.9793 3.8894 3.8594 3.8594 3.8294 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.91% 101.57% 100.78% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.7800 1.4800 1.6500 0.9600 0.9300 0.7950 1.2300 -
P/RPS 0.50 0.36 0.63 0.41 0.50 0.34 0.36 24.51%
  QoQ % 38.89% -42.86% 53.66% -18.00% 47.06% -5.56% -
  Horiz. % 138.89% 100.00% 175.00% 113.89% 138.89% 94.44% 100.00%
P/EPS 2.34 1.77 11.07 11.82 15.25 7.17 -143.95 -
  QoQ % 32.20% -84.01% -6.35% -22.49% 112.69% 104.98% -
  Horiz. % -1.63% -1.23% -7.69% -8.21% -10.59% -4.98% 100.00%
EY 42.78 56.56 9.03 8.46 6.56 13.95 -0.69 -
  QoQ % -24.36% 526.36% 6.74% 28.96% -52.97% 2,121.74% -
  Horiz. % -6,200.00% -8,197.10% -1,308.70% -1,226.09% -950.72% -2,021.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.35 0.41 0.25 0.24 0.21 0.32 17.98%
  QoQ % 17.14% -14.63% 64.00% 4.17% 14.29% -34.38% -
  Horiz. % 128.12% 109.38% 128.12% 78.12% 75.00% 65.62% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 -
Price 2.0900 1.6400 1.6600 1.0500 1.0800 0.9200 1.1800 -
P/RPS 0.59 0.39 0.63 0.44 0.58 0.40 0.35 41.69%
  QoQ % 51.28% -38.10% 43.18% -24.14% 45.00% 14.29% -
  Horiz. % 168.57% 111.43% 180.00% 125.71% 165.71% 114.29% 100.00%
P/EPS 2.74 1.96 11.14 12.93 17.71 8.30 -138.10 -
  QoQ % 39.80% -82.41% -13.84% -26.99% 113.37% 106.01% -
  Horiz. % -1.98% -1.42% -8.07% -9.36% -12.82% -6.01% 100.00%
EY 36.44 51.05 8.98 7.74 5.65 12.05 -0.72 -
  QoQ % -28.62% 468.49% 16.02% 36.99% -53.11% 1,773.61% -
  Horiz. % -5,061.11% -7,090.28% -1,247.22% -1,075.00% -784.72% -1,673.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.48 0.39 0.42 0.27 0.28 0.24 0.31 33.88%
  QoQ % 23.08% -7.14% 55.56% -3.57% 16.67% -22.58% -
  Horiz. % 154.84% 125.81% 135.48% 87.10% 90.32% 77.42% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS