Highlights

[CHOOBEE] QoQ Quarter Result on 2019-03-31 [#1]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -121.05%    YoY -     -104.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 102,807 113,335 105,574 121,423 118,110 144,955 122,591 -11.04%
  QoQ % -9.29% 7.35% -13.05% 2.81% -18.52% 18.24% -
  Horiz. % 83.86% 92.45% 86.12% 99.05% 96.34% 118.24% 100.00%
PBT -1,543 -1,666 2,599 -339 3,352 12,598 13,441 -
  QoQ % 7.38% -164.10% 866.67% -110.11% -73.39% -6.27% -
  Horiz. % -11.48% -12.39% 19.34% -2.52% 24.94% 93.73% 100.00%
Tax 396 -28 -385 -151 -1,024 -3,220 -3,195 -
  QoQ % 1,514.29% 92.73% -154.97% 85.25% 68.20% -0.78% -
  Horiz. % -12.39% 0.88% 12.05% 4.73% 32.05% 100.78% 100.00%
NP -1,147 -1,694 2,214 -490 2,328 9,378 10,246 -
  QoQ % 32.29% -176.51% 551.84% -121.05% -75.18% -8.47% -
  Horiz. % -11.19% -16.53% 21.61% -4.78% 22.72% 91.53% 100.00%
NP to SH -1,147 -1,694 2,214 -490 2,328 9,378 10,246 -
  QoQ % 32.29% -176.51% 551.84% -121.05% -75.18% -8.47% -
  Horiz. % -11.19% -16.53% 21.61% -4.78% 22.72% 91.53% 100.00%
Tax Rate - % - % 14.81 % - % 30.55 % 25.56 % 23.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 19.52% 7.53% -
  Horiz. % 0.00% 0.00% 62.31% 0.00% 128.52% 107.53% 100.00%
Total Cost 103,954 115,029 103,360 121,913 115,782 135,577 112,345 -5.03%
  QoQ % -9.63% 11.29% -15.22% 5.30% -14.60% 20.68% -
  Horiz. % 92.53% 102.39% 92.00% 108.52% 103.06% 120.68% 100.00%
Net Worth 500,692 501,999 503,306 507,228 508,535 505,921 496,770 0.52%
  QoQ % -0.26% -0.26% -0.77% -0.26% 0.52% 1.84% -
  Horiz. % 100.79% 101.05% 101.32% 102.11% 102.37% 101.84% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 6,536 - - - 7,843 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.33% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 83.64 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 500,692 501,999 503,306 507,228 508,535 505,921 496,770 0.52%
  QoQ % -0.26% -0.26% -0.77% -0.26% 0.52% 1.84% -
  Horiz. % 100.79% 101.05% 101.32% 102.11% 102.37% 101.84% 100.00%
NOSH 130,729 130,729 130,729 130,729 130,729 130,729 108,941 12.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.12 % -1.49 % 2.10 % -0.40 % 1.97 % 6.47 % 8.36 % -
  QoQ % 24.83% -170.95% 625.00% -120.30% -69.55% -22.61% -
  Horiz. % -13.40% -17.82% 25.12% -4.78% 23.56% 77.39% 100.00%
ROE -0.23 % -0.34 % 0.44 % -0.10 % 0.46 % 1.85 % 2.06 % -
  QoQ % 32.35% -177.27% 540.00% -121.74% -75.14% -10.19% -
  Horiz. % -11.17% -16.50% 21.36% -4.85% 22.33% 89.81% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 78.64 86.69 80.76 92.88 90.35 110.88 112.53 -21.20%
  QoQ % -9.29% 7.34% -13.05% 2.80% -18.52% -1.47% -
  Horiz. % 69.88% 77.04% 71.77% 82.54% 80.29% 98.53% 100.00%
EPS -0.88 -1.30 1.69 -0.37 1.78 7.17 9.41 -
  QoQ % 32.31% -176.92% 556.76% -120.79% -75.17% -23.80% -
  Horiz. % -9.35% -13.82% 17.96% -3.93% 18.92% 76.20% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8300 3.8400 3.8500 3.8800 3.8900 3.8700 4.5600 -10.95%
  QoQ % -0.26% -0.26% -0.77% -0.26% 0.52% -15.13% -
  Horiz. % 83.99% 84.21% 84.43% 85.09% 85.31% 84.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 78.07 86.06 80.17 92.20 89.69 110.07 93.09 -11.04%
  QoQ % -9.28% 7.35% -13.05% 2.80% -18.52% 18.24% -
  Horiz. % 83.87% 92.45% 86.12% 99.04% 96.35% 118.24% 100.00%
EPS -0.87 -1.29 1.68 -0.37 1.77 7.12 7.78 -
  QoQ % 32.56% -176.79% 554.05% -120.90% -75.14% -8.48% -
  Horiz. % -11.18% -16.58% 21.59% -4.76% 22.75% 91.52% 100.00%
DPS 0.00 4.96 0.00 0.00 0.00 5.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.22% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8021 3.8120 3.8219 3.8517 3.8616 3.8418 3.7723 0.52%
  QoQ % -0.26% -0.26% -0.77% -0.26% 0.52% 1.84% -
  Horiz. % 100.79% 101.05% 101.31% 102.10% 102.37% 101.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.2300 1.4300 1.5100 1.5800 1.4800 1.7200 2.2600 -
P/RPS 1.56 1.65 1.87 1.70 1.64 1.55 2.01 -15.51%
  QoQ % -5.45% -11.76% 10.00% 3.66% 5.81% -22.89% -
  Horiz. % 77.61% 82.09% 93.03% 84.58% 81.59% 77.11% 100.00%
P/EPS -140.19 -110.36 89.16 -421.53 83.11 23.98 24.03 -
  QoQ % -27.03% -223.78% 121.15% -607.20% 246.58% -0.21% -
  Horiz. % -583.40% -459.26% 371.04% -1,754.18% 345.86% 99.79% 100.00%
EY -0.71 -0.91 1.12 -0.24 1.20 4.17 4.16 -
  QoQ % 21.98% -181.25% 566.67% -120.00% -71.22% 0.24% -
  Horiz. % -17.07% -21.88% 26.92% -5.77% 28.85% 100.24% 100.00%
DY 0.00 3.50 0.00 0.00 0.00 3.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.37 0.39 0.41 0.38 0.44 0.50 -25.67%
  QoQ % -13.51% -5.13% -4.88% 7.89% -13.64% -12.00% -
  Horiz. % 64.00% 74.00% 78.00% 82.00% 76.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 14/08/18 -
Price 1.1800 1.3200 1.3900 1.5000 1.6100 1.6000 1.8800 -
P/RPS 1.50 1.52 1.72 1.61 1.78 1.44 1.67 -6.89%
  QoQ % -1.32% -11.63% 6.83% -9.55% 23.61% -13.77% -
  Horiz. % 89.82% 91.02% 102.99% 96.41% 106.59% 86.23% 100.00%
P/EPS -134.49 -101.87 82.07 -400.19 90.41 22.30 19.99 -
  QoQ % -32.02% -224.13% 120.51% -542.64% 305.43% 11.56% -
  Horiz. % -672.79% -509.60% 410.56% -2,001.95% 452.28% 111.56% 100.00%
EY -0.74 -0.98 1.22 -0.25 1.11 4.48 5.00 -
  QoQ % 24.49% -180.33% 588.00% -122.52% -75.22% -10.40% -
  Horiz. % -14.80% -19.60% 24.40% -5.00% 22.20% 89.60% 100.00%
DY 0.00 3.79 0.00 0.00 0.00 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.07% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.34 0.36 0.39 0.41 0.41 0.41 -16.96%
  QoQ % -8.82% -5.56% -7.69% -4.88% 0.00% 0.00% -
  Horiz. % 75.61% 82.93% 87.80% 95.12% 100.00% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

438  306  624  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS