Highlights

[CHOOBEE] QoQ TTM Result on 2019-06-30 [#2]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -37.42%    YoY -     -69.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 397,086 443,139 458,442 490,062 507,079 500,258 509,183 -15.26%
  QoQ % -10.39% -3.34% -6.45% -3.36% 1.36% -1.75% -
  Horiz. % 77.98% 87.03% 90.03% 96.24% 99.59% 98.25% 100.00%
PBT 3,419 -949 3,946 18,210 29,052 43,126 56,373 -84.54%
  QoQ % 460.27% -124.05% -78.33% -37.32% -32.63% -23.50% -
  Horiz. % 6.06% -1.68% 7.00% 32.30% 51.54% 76.50% 100.00%
Tax -422 -168 -1,588 -4,780 -7,590 -10,763 -12,731 -89.66%
  QoQ % -151.19% 89.42% 66.78% 37.02% 29.48% 15.46% -
  Horiz. % 3.31% 1.32% 12.47% 37.55% 59.62% 84.54% 100.00%
NP 2,997 -1,117 2,358 13,430 21,462 32,363 43,642 -83.20%
  QoQ % 368.31% -147.37% -82.44% -37.42% -33.68% -25.84% -
  Horiz. % 6.87% -2.56% 5.40% 30.77% 49.18% 74.16% 100.00%
NP to SH 2,997 -1,117 2,358 13,430 21,462 32,363 43,642 -83.20%
  QoQ % 368.31% -147.37% -82.44% -37.42% -33.68% -25.84% -
  Horiz. % 6.87% -2.56% 5.40% 30.77% 49.18% 74.16% 100.00%
Tax Rate 12.34 % - % 40.24 % 26.25 % 26.13 % 24.96 % 22.58 % -33.13%
  QoQ % 0.00% 0.00% 53.30% 0.46% 4.69% 10.54% -
  Horiz. % 54.65% 0.00% 178.21% 116.25% 115.72% 110.54% 100.00%
Total Cost 394,089 444,256 456,084 476,632 485,617 467,895 465,541 -10.50%
  QoQ % -11.29% -2.59% -4.31% -1.85% 3.79% 0.51% -
  Horiz. % 84.65% 95.43% 97.97% 102.38% 104.31% 100.51% 100.00%
Net Worth 504,613 500,692 501,999 503,306 507,228 508,535 505,921 -0.17%
  QoQ % 0.78% -0.26% -0.26% -0.77% -0.26% 0.52% -
  Horiz. % 99.74% 98.97% 99.22% 99.48% 100.26% 100.52% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 6,536 6,536 6,536 7,843 7,843 7,843 7,843 -11.44%
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% 100.00% 100.00% 100.00%
Div Payout % 218.10 % - % 277.20 % 58.40 % 36.55 % 24.24 % 17.97 % 427.33%
  QoQ % 0.00% 0.00% 374.66% 59.78% 50.78% 34.89% -
  Horiz. % 1,213.69% 0.00% 1,542.57% 324.99% 203.39% 134.89% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 504,613 500,692 501,999 503,306 507,228 508,535 505,921 -0.17%
  QoQ % 0.78% -0.26% -0.26% -0.77% -0.26% 0.52% -
  Horiz. % 99.74% 98.97% 99.22% 99.48% 100.26% 100.52% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.75 % -0.25 % 0.51 % 2.74 % 4.23 % 6.47 % 8.57 % -80.26%
  QoQ % 400.00% -149.02% -81.39% -35.22% -34.62% -24.50% -
  Horiz. % 8.75% -2.92% 5.95% 31.97% 49.36% 75.50% 100.00%
ROE 0.59 % -0.22 % 0.47 % 2.67 % 4.23 % 6.36 % 8.63 % -83.25%
  QoQ % 368.18% -146.81% -82.40% -36.88% -33.49% -26.30% -
  Horiz. % 6.84% -2.55% 5.45% 30.94% 49.02% 73.70% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 303.75 338.98 350.68 374.87 387.89 382.67 389.50 -15.26%
  QoQ % -10.39% -3.34% -6.45% -3.36% 1.36% -1.75% -
  Horiz. % 77.98% 87.03% 90.03% 96.24% 99.59% 98.25% 100.00%
EPS 2.29 -0.85 1.80 10.27 16.42 24.76 33.38 -83.21%
  QoQ % 369.41% -147.22% -82.47% -37.45% -33.68% -25.82% -
  Horiz. % 6.86% -2.55% 5.39% 30.77% 49.19% 74.18% 100.00%
DPS 5.00 5.00 5.00 6.00 6.00 6.00 6.00 -11.44%
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% 100.00% 100.00% 100.00%
NAPS 3.8600 3.8300 3.8400 3.8500 3.8800 3.8900 3.8700 -0.17%
  QoQ % 0.78% -0.26% -0.26% -0.77% -0.26% 0.52% -
  Horiz. % 99.74% 98.97% 99.22% 99.48% 100.26% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 301.53 336.50 348.12 372.13 385.06 379.88 386.65 -15.26%
  QoQ % -10.39% -3.34% -6.45% -3.36% 1.36% -1.75% -
  Horiz. % 77.99% 87.03% 90.03% 96.24% 99.59% 98.25% 100.00%
EPS 2.28 -0.85 1.79 10.20 16.30 24.58 33.14 -83.18%
  QoQ % 368.24% -147.49% -82.45% -37.42% -33.69% -25.83% -
  Horiz. % 6.88% -2.56% 5.40% 30.78% 49.19% 74.17% 100.00%
DPS 4.96 4.96 4.96 5.96 5.96 5.96 5.96 -11.51%
  QoQ % 0.00% 0.00% -16.78% 0.00% 0.00% 0.00% -
  Horiz. % 83.22% 83.22% 83.22% 100.00% 100.00% 100.00% 100.00%
NAPS 3.8318 3.8021 3.8120 3.8219 3.8517 3.8616 3.8418 -0.17%
  QoQ % 0.78% -0.26% -0.26% -0.77% -0.26% 0.52% -
  Horiz. % 99.74% 98.97% 99.22% 99.48% 100.26% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.7950 1.2300 1.4300 1.5100 1.5800 1.4800 1.7200 -
P/RPS 0.26 0.36 0.41 0.40 0.41 0.39 0.44 -29.56%
  QoQ % -27.78% -12.20% 2.50% -2.44% 5.13% -11.36% -
  Horiz. % 59.09% 81.82% 93.18% 90.91% 93.18% 88.64% 100.00%
P/EPS 34.68 -143.95 79.28 14.70 9.62 5.98 5.15 256.19%
  QoQ % 124.09% -281.57% 439.32% 52.81% 60.87% 16.12% -
  Horiz. % 673.40% -2,795.15% 1,539.42% 285.44% 186.80% 116.12% 100.00%
EY 2.88 -0.69 1.26 6.80 10.39 16.73 19.41 -71.94%
  QoQ % 517.39% -154.76% -81.47% -34.55% -37.90% -13.81% -
  Horiz. % 14.84% -3.55% 6.49% 35.03% 53.53% 86.19% 100.00%
DY 6.29 4.07 3.50 3.97 3.80 4.05 3.49 48.05%
  QoQ % 54.55% 16.29% -11.84% 4.47% -6.17% 16.05% -
  Horiz. % 180.23% 116.62% 100.29% 113.75% 108.88% 116.05% 100.00%
P/NAPS 0.21 0.32 0.37 0.39 0.41 0.38 0.44 -38.90%
  QoQ % -34.38% -13.51% -5.13% -4.88% 7.89% -13.64% -
  Horiz. % 47.73% 72.73% 84.09% 88.64% 93.18% 86.36% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/06/20 28/02/20 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 -
Price 0.9200 1.1800 1.3200 1.3900 1.5000 1.6100 1.6000 -
P/RPS 0.30 0.35 0.38 0.37 0.39 0.42 0.41 -18.78%
  QoQ % -14.29% -7.89% 2.70% -5.13% -7.14% 2.44% -
  Horiz. % 73.17% 85.37% 92.68% 90.24% 95.12% 102.44% 100.00%
P/EPS 40.13 -138.10 73.18 13.53 9.14 6.50 4.79 311.97%
  QoQ % 129.06% -288.71% 440.87% 48.03% 40.62% 35.70% -
  Horiz. % 837.79% -2,883.09% 1,527.77% 282.46% 190.81% 135.70% 100.00%
EY 2.49 -0.72 1.37 7.39 10.94 15.38 20.86 -75.73%
  QoQ % 445.83% -152.55% -81.46% -32.45% -28.87% -26.27% -
  Horiz. % 11.94% -3.45% 6.57% 35.43% 52.44% 73.73% 100.00%
DY 5.43 4.24 3.79 4.32 4.00 3.73 3.75 27.96%
  QoQ % 28.07% 11.87% -12.27% 8.00% 7.24% -0.53% -
  Horiz. % 144.80% 113.07% 101.07% 115.20% 106.67% 99.47% 100.00%
P/NAPS 0.24 0.31 0.34 0.36 0.39 0.41 0.41 -30.00%
  QoQ % -22.58% -8.82% -5.56% -7.69% -4.88% 0.00% -
  Horiz. % 58.54% 75.61% 82.93% 87.80% 95.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

216  482  603  1213 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 QES 0.365-0.015 
 LUSTER 0.205+0.02 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.83+0.09 
 AT 0.185+0.005 

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