[CHOOBEE] QoQ Annualized Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 453,776 453,994 485,692 500,258 509,530 474,386 458,408 -0.67% QoQ % -0.05% -6.53% -2.91% -1.82% 7.41% 3.49% - Horiz. % 98.99% 99.04% 105.95% 109.13% 111.15% 103.49% 100.00%
PBT 793 4,520 -1,356 43,126 53,032 54,352 54,940 -94.05% QoQ % -82.45% 433.33% -103.14% -18.68% -2.43% -1.07% - Horiz. % 1.44% 8.23% -2.47% 78.50% 96.53% 98.93% 100.00%
Tax -753 -1,074 -604 -10,763 -12,985 -13,038 -13,296 -85.22% QoQ % 29.86% -77.81% 94.39% 17.11% 0.40% 1.94% - Horiz. % 5.67% 8.08% 4.54% 80.95% 97.66% 98.06% 100.00%
NP 40 3,446 -1,960 32,363 40,046 41,314 41,644 -99.02% QoQ % -98.84% 275.82% -106.06% -19.19% -3.07% -0.79% - Horiz. % 0.10% 8.27% -4.71% 77.71% 96.16% 99.21% 100.00%
NP to SH 40 3,446 -1,960 32,363 40,046 41,314 41,644 -99.02% QoQ % -98.84% 275.82% -106.06% -19.19% -3.07% -0.79% - Horiz. % 0.10% 8.27% -4.71% 77.71% 96.16% 99.21% 100.00%
Tax Rate 94.96 % 23.76 % - % 24.96 % 24.49 % 23.99 % 24.20 % 148.57% QoQ % 299.66% 0.00% 0.00% 1.92% 2.08% -0.87% - Horiz. % 392.40% 98.18% 0.00% 103.14% 101.20% 99.13% 100.00%
Total Cost 453,736 450,548 487,652 467,895 469,484 433,072 416,764 5.82% QoQ % 0.71% -7.61% 4.22% -0.34% 8.41% 3.91% - Horiz. % 108.87% 108.11% 117.01% 112.27% 112.65% 103.91% 100.00%
Net Worth 501,999 503,306 507,228 508,535 505,921 496,770 493,502 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.05% 102.52% 100.66% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 8,715 - - 7,843 10,458 - - - QoQ % 0.00% 0.00% 0.00% -25.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 0.00% 75.00% 100.00% - -
Div Payout % 21,788.16 % - % - % 24.24 % 26.12 % - % - % - QoQ % 0.00% 0.00% 0.00% -7.20% 0.00% 0.00% - Horiz. % 83,415.62% 0.00% 0.00% 92.80% 100.00% - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 501,999 503,306 507,228 508,535 505,921 496,770 493,502 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.05% 102.52% 100.66% 100.00%
NOSH 130,729 130,729 130,729 130,729 130,729 108,941 108,941 12.91% QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% - Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.01 % 0.76 % -0.40 % 6.47 % 7.86 % 8.71 % 9.08 % -98.93% QoQ % -98.68% 290.00% -106.18% -17.68% -9.76% -4.07% - Horiz. % 0.11% 8.37% -4.41% 71.26% 86.56% 95.93% 100.00%
ROE 0.01 % 0.68 % -0.39 % 6.36 % 7.92 % 8.32 % 8.44 % -98.88% QoQ % -98.53% 274.36% -106.13% -19.70% -4.81% -1.42% - Horiz. % 0.12% 8.06% -4.62% 75.36% 93.84% 98.58% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 347.11 347.28 371.53 382.67 389.76 435.45 420.79 -12.03% QoQ % -0.05% -6.53% -2.91% -1.82% -10.49% 3.48% - Horiz. % 82.49% 82.53% 88.29% 90.94% 92.63% 103.48% 100.00%
EPS 0.03 2.64 -1.48 24.76 30.64 37.92 38.24 -99.15% QoQ % -98.86% 278.38% -105.98% -19.19% -19.20% -0.84% - Horiz. % 0.08% 6.90% -3.87% 64.75% 80.13% 99.16% 100.00%
DPS 6.67 0.00 0.00 6.00 8.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -25.00% 0.00% 0.00% - Horiz. % 83.38% 0.00% 0.00% 75.00% 100.00% - -
NAPS 3.8400 3.8500 3.8800 3.8900 3.8700 4.5600 4.5300 -10.42% QoQ % -0.26% -0.77% -0.26% 0.52% -15.13% 0.66% - Horiz. % 84.77% 84.99% 85.65% 85.87% 85.43% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 344.58 344.74 368.81 379.88 386.92 360.23 348.10 -0.67% QoQ % -0.05% -6.53% -2.91% -1.82% 7.41% 3.48% - Horiz. % 98.99% 99.03% 105.95% 109.13% 111.15% 103.48% 100.00%
EPS 0.03 2.62 -1.49 24.58 30.41 31.37 31.62 -99.03% QoQ % -98.85% 275.84% -106.06% -19.17% -3.06% -0.79% - Horiz. % 0.09% 8.29% -4.71% 77.74% 96.17% 99.21% 100.00%
DPS 6.62 0.00 0.00 5.96 7.94 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -24.94% 0.00% 0.00% - Horiz. % 83.38% 0.00% 0.00% 75.06% 100.00% - -
NAPS 3.8120 3.8219 3.8517 3.8616 3.8418 3.7723 3.7475 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.04% 102.52% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.4300 1.5100 1.5800 1.4800 1.7200 2.2600 2.3800 -
P/RPS 0.41 0.43 0.43 0.39 0.44 0.52 0.57 -19.70% QoQ % -4.65% 0.00% 10.26% -11.36% -15.38% -8.77% - Horiz. % 71.93% 75.44% 75.44% 68.42% 77.19% 91.23% 100.00%
P/EPS 4,673.56 57.28 -105.38 5.98 5.61 5.96 6.23 8,122.89% QoQ % 8,059.15% 154.36% -1,862.21% 6.60% -5.87% -4.33% - Horiz. % 75,017.02% 919.42% -1,691.49% 95.99% 90.05% 95.67% 100.00%
EY 0.02 1.75 -0.95 16.73 17.81 16.78 16.06 -98.84% QoQ % -98.86% 284.21% -105.68% -6.06% 6.14% 4.48% - Horiz. % 0.12% 10.90% -5.92% 104.17% 110.90% 104.48% 100.00%
DY 4.66 0.00 0.00 4.05 4.65 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -12.90% 0.00% 0.00% - Horiz. % 100.22% 0.00% 0.00% 87.10% 100.00% - -
P/NAPS 0.37 0.39 0.41 0.38 0.44 0.50 0.53 -21.29% QoQ % -5.13% -4.88% 7.89% -13.64% -12.00% -5.66% - Horiz. % 69.81% 73.58% 77.36% 71.70% 83.02% 94.34% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 14/08/18 25/05/18 -
Price 1.3200 1.3900 1.5000 1.6100 1.6000 1.8800 2.3400 -
P/RPS 0.38 0.40 0.40 0.42 0.41 0.43 0.56 -22.76% QoQ % -5.00% 0.00% -4.76% 2.44% -4.65% -23.21% - Horiz. % 67.86% 71.43% 71.43% 75.00% 73.21% 76.79% 100.00%
P/EPS 4,314.06 52.73 -100.05 6.50 5.22 4.96 6.12 7,789.04% QoQ % 8,081.42% 152.70% -1,639.23% 24.52% 5.24% -18.95% - Horiz. % 70,491.18% 861.60% -1,634.80% 106.21% 85.29% 81.05% 100.00%
EY 0.02 1.90 -1.00 15.38 19.15 20.17 16.34 -98.85% QoQ % -98.95% 290.00% -106.50% -19.69% -5.06% 23.44% - Horiz. % 0.12% 11.63% -6.12% 94.12% 117.20% 123.44% 100.00%
DY 5.05 0.00 0.00 3.73 5.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -25.40% 0.00% 0.00% - Horiz. % 101.00% 0.00% 0.00% 74.60% 100.00% - -
P/NAPS 0.34 0.36 0.39 0.41 0.41 0.41 0.52 -24.65% QoQ % -5.56% -7.69% -4.88% 0.00% 0.00% -21.15% - Horiz. % 65.38% 69.23% 75.00% 78.85% 78.85% 78.85% 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.
Comment
Q4 2018 Financial Statement.pdf 
