Highlights

[CHOOBEE] QoQ Quarter Result on 2018-09-30 [#3]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -8.47%    YoY -     -8.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 118,110 144,955 122,591 114,602 127,035 130,394 102,243 10.07%
  QoQ % -18.52% 18.24% 6.97% -9.79% -2.58% 27.53% -
  Horiz. % 115.52% 141.77% 119.90% 112.09% 124.25% 127.53% 100.00%
PBT 3,352 12,598 13,441 13,735 16,599 13,635 8,362 -45.54%
  QoQ % -73.39% -6.27% -2.14% -17.25% 21.74% 63.06% -
  Horiz. % 40.09% 150.66% 160.74% 164.25% 198.51% 163.06% 100.00%
Tax -1,024 -3,220 -3,195 -3,324 -2,992 -3,415 -2,057 -37.11%
  QoQ % 68.20% -0.78% 3.88% -11.10% 12.39% -66.02% -
  Horiz. % 49.78% 156.54% 155.32% 161.59% 145.45% 166.02% 100.00%
NP 2,328 9,378 10,246 10,411 13,607 10,220 6,305 -48.44%
  QoQ % -75.18% -8.47% -1.58% -23.49% 33.14% 62.09% -
  Horiz. % 36.92% 148.74% 162.51% 165.12% 215.81% 162.09% 100.00%
NP to SH 2,328 9,378 10,246 10,411 13,607 10,220 6,305 -48.44%
  QoQ % -75.18% -8.47% -1.58% -23.49% 33.14% 62.09% -
  Horiz. % 36.92% 148.74% 162.51% 165.12% 215.81% 162.09% 100.00%
Tax Rate 30.55 % 25.56 % 23.77 % 24.20 % 18.03 % 25.05 % 24.60 % 15.49%
  QoQ % 19.52% 7.53% -1.78% 34.22% -28.02% 1.83% -
  Horiz. % 124.19% 103.90% 96.63% 98.37% 73.29% 101.83% 100.00%
Total Cost 115,782 135,577 112,345 104,191 113,428 120,174 95,938 13.31%
  QoQ % -14.60% 20.68% 7.83% -8.14% -5.61% 25.26% -
  Horiz. % 120.68% 141.32% 117.10% 108.60% 118.23% 125.26% 100.00%
Net Worth 508,535 505,921 496,770 493,502 483,698 470,625 459,730 6.94%
  QoQ % 0.52% 1.84% 0.66% 2.03% 2.78% 2.37% -
  Horiz. % 110.62% 110.05% 108.06% 107.35% 105.21% 102.37% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 7,843 - - - 9,804 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 83.64 % - % - % - % 95.94 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.18% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 508,535 505,921 496,770 493,502 483,698 470,625 459,730 6.94%
  QoQ % 0.52% 1.84% 0.66% 2.03% 2.78% 2.37% -
  Horiz. % 110.62% 110.05% 108.06% 107.35% 105.21% 102.37% 100.00%
NOSH 130,729 130,729 108,941 108,941 108,941 108,941 108,941 12.89%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.97 % 6.47 % 8.36 % 9.08 % 10.71 % 7.84 % 6.17 % -53.19%
  QoQ % -69.55% -22.61% -7.93% -15.22% 36.61% 27.07% -
  Horiz. % 31.93% 104.86% 135.49% 147.16% 173.58% 127.07% 100.00%
ROE 0.46 % 1.85 % 2.06 % 2.11 % 2.81 % 2.17 % 1.37 % -51.60%
  QoQ % -75.14% -10.19% -2.37% -24.91% 29.49% 58.39% -
  Horiz. % 33.58% 135.04% 150.36% 154.01% 205.11% 158.39% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 90.35 110.88 112.53 105.20 116.61 119.69 93.85 -2.50%
  QoQ % -18.52% -1.47% 6.97% -9.78% -2.57% 27.53% -
  Horiz. % 96.27% 118.15% 119.90% 112.09% 124.25% 127.53% 100.00%
EPS 1.78 7.17 9.41 9.56 12.49 9.38 5.79 -54.35%
  QoQ % -75.17% -23.80% -1.57% -23.46% 33.16% 62.00% -
  Horiz. % 30.74% 123.83% 162.52% 165.11% 215.72% 162.00% 100.00%
DPS 0.00 6.00 0.00 0.00 0.00 9.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8900 3.8700 4.5600 4.5300 4.4400 4.3200 4.2200 -5.27%
  QoQ % 0.52% -15.13% 0.66% 2.03% 2.78% 2.37% -
  Horiz. % 92.18% 91.71% 108.06% 107.35% 105.21% 102.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 89.69 110.07 93.09 87.02 96.47 99.02 77.64 10.07%
  QoQ % -18.52% 18.24% 6.98% -9.80% -2.58% 27.54% -
  Horiz. % 115.52% 141.77% 119.90% 112.08% 124.25% 127.54% 100.00%
EPS 1.77 7.12 7.78 7.91 10.33 7.76 4.79 -48.41%
  QoQ % -75.14% -8.48% -1.64% -23.43% 33.12% 62.00% -
  Horiz. % 36.95% 148.64% 162.42% 165.14% 215.66% 162.00% 100.00%
DPS 0.00 5.96 0.00 0.00 0.00 7.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8616 3.8418 3.7723 3.7475 3.6730 3.5737 3.4910 6.94%
  QoQ % 0.52% 1.84% 0.66% 2.03% 2.78% 2.37% -
  Horiz. % 110.62% 110.05% 108.06% 107.35% 105.21% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.4800 1.7200 2.2600 2.3800 2.3800 2.3200 2.2700 -
P/RPS 1.64 1.55 2.01 2.26 2.04 1.94 2.42 -22.79%
  QoQ % 5.81% -22.89% -11.06% 10.78% 5.15% -19.83% -
  Horiz. % 67.77% 64.05% 83.06% 93.39% 84.30% 80.17% 100.00%
P/EPS 83.11 23.98 24.03 24.90 19.05 24.73 39.22 64.75%
  QoQ % 246.58% -0.21% -3.49% 30.71% -22.97% -36.95% -
  Horiz. % 211.91% 61.14% 61.27% 63.49% 48.57% 63.05% 100.00%
EY 1.20 4.17 4.16 4.02 5.25 4.04 2.55 -39.42%
  QoQ % -71.22% 0.24% 3.48% -23.43% 29.95% 58.43% -
  Horiz. % 47.06% 163.53% 163.14% 157.65% 205.88% 158.43% 100.00%
DY 0.00 3.49 0.00 0.00 0.00 3.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.95% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.44 0.50 0.53 0.54 0.54 0.54 -20.83%
  QoQ % -13.64% -12.00% -5.66% -1.85% 0.00% 0.00% -
  Horiz. % 70.37% 81.48% 92.59% 98.15% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/03/19 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 1.6100 1.6000 1.8800 2.3400 2.6400 2.4500 2.2300 -
P/RPS 1.78 1.44 1.67 2.22 2.26 2.05 2.38 -17.56%
  QoQ % 23.61% -13.77% -24.77% -1.77% 10.24% -13.87% -
  Horiz. % 74.79% 60.50% 70.17% 93.28% 94.96% 86.13% 100.00%
P/EPS 90.41 22.30 19.99 24.49 21.14 26.12 38.53 76.31%
  QoQ % 305.43% 11.56% -18.37% 15.85% -19.07% -32.21% -
  Horiz. % 234.65% 57.88% 51.88% 63.56% 54.87% 67.79% 100.00%
EY 1.11 4.48 5.00 4.08 4.73 3.83 2.60 -43.21%
  QoQ % -75.22% -10.40% 22.55% -13.74% 23.50% 47.31% -
  Horiz. % 42.69% 172.31% 192.31% 156.92% 181.92% 147.31% 100.00%
DY 0.00 3.75 0.00 0.00 0.00 3.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.18% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.41 0.41 0.41 0.52 0.59 0.57 0.53 -15.69%
  QoQ % 0.00% 0.00% -21.15% -11.86% 3.51% 7.55% -
  Horiz. % 77.36% 77.36% 77.36% 98.11% 111.32% 107.55% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers