Highlights

[CHOOBEE] QoQ TTM Result on 2020-06-30 [#2]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -61.80%    YoY -     -91.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 405,324 344,820 334,206 337,584 397,086 443,139 458,442 -7.87%
  QoQ % 17.55% 3.18% -1.00% -14.98% -10.39% -3.34% -
  Horiz. % 88.41% 75.22% 72.90% 73.64% 86.62% 96.66% 100.00%
PBT 55,084 23,061 6,895 108 3,419 -949 3,946 478.83%
  QoQ % 138.86% 234.46% 6,284.26% -96.84% 460.27% -124.05% -
  Horiz. % 1,395.95% 584.41% 174.73% 2.74% 86.64% -24.05% 100.00%
Tax -11,865 -3,578 -78 1,037 -422 -168 -1,588 281.72%
  QoQ % -231.61% -4,487.18% -107.52% 345.73% -151.19% 89.42% -
  Horiz. % 747.17% 225.31% 4.91% -65.30% 26.57% 10.58% 100.00%
NP 43,219 19,483 6,817 1,145 2,997 -1,117 2,358 593.94%
  QoQ % 121.83% 185.80% 495.37% -61.80% 368.31% -147.37% -
  Horiz. % 1,832.87% 826.25% 289.10% 48.56% 127.10% -47.37% 100.00%
NP to SH 43,219 19,483 6,817 1,145 2,997 -1,117 2,358 593.94%
  QoQ % 121.83% 185.80% 495.37% -61.80% 368.31% -147.37% -
  Horiz. % 1,832.87% 826.25% 289.10% 48.56% 127.10% -47.37% 100.00%
Tax Rate 21.54 % 15.52 % 1.13 % -960.19 % 12.34 % - % 40.24 % -34.05%
  QoQ % 38.79% 1,273.45% 100.12% -7,881.12% 0.00% 0.00% -
  Horiz. % 53.53% 38.57% 2.81% -2,386.16% 30.67% 0.00% 100.00%
Total Cost 362,105 325,337 327,389 336,439 394,089 444,256 456,084 -14.25%
  QoQ % 11.30% -0.63% -2.69% -14.63% -11.29% -2.59% -
  Horiz. % 79.39% 71.33% 71.78% 73.77% 86.41% 97.41% 100.00%
Net Worth 547,754 520,301 508,535 504,613 504,613 500,692 501,999 5.98%
  QoQ % 5.28% 2.31% 0.78% 0.00% 0.78% -0.26% -
  Horiz. % 109.11% 103.65% 101.30% 100.52% 100.52% 99.74% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 0 0 0 6,536 6,536 6,536 6,536 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 570.87 % 218.10 % - % 277.20 % -
  QoQ % 0.00% 0.00% 0.00% 161.75% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 205.94% 78.68% 0.00% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 547,754 520,301 508,535 504,613 504,613 500,692 501,999 5.98%
  QoQ % 5.28% 2.31% 0.78% 0.00% 0.78% -0.26% -
  Horiz. % 109.11% 103.65% 101.30% 100.52% 100.52% 99.74% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.66 % 5.65 % 2.04 % 0.34 % 0.75 % -0.25 % 0.51 % 657.39%
  QoQ % 88.67% 176.96% 500.00% -54.67% 400.00% -149.02% -
  Horiz. % 2,090.20% 1,107.84% 400.00% 66.67% 147.06% -49.02% 100.00%
ROE 7.89 % 3.74 % 1.34 % 0.23 % 0.59 % -0.22 % 0.47 % 554.50%
  QoQ % 110.96% 179.10% 482.61% -61.02% 368.18% -146.81% -
  Horiz. % 1,678.72% 795.74% 285.11% 48.94% 125.53% -46.81% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 310.05 263.77 255.65 258.23 303.75 338.98 350.68 -7.87%
  QoQ % 17.55% 3.18% -1.00% -14.99% -10.39% -3.34% -
  Horiz. % 88.41% 75.22% 72.90% 73.64% 86.62% 96.66% 100.00%
EPS 33.06 14.90 5.21 0.88 2.29 -0.85 1.80 594.89%
  QoQ % 121.88% 185.99% 492.05% -61.57% 369.41% -147.22% -
  Horiz. % 1,836.67% 827.78% 289.44% 48.89% 127.22% -47.22% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.1900 3.9800 3.8900 3.8600 3.8600 3.8300 3.8400 5.98%
  QoQ % 5.28% 2.31% 0.78% 0.00% 0.78% -0.26% -
  Horiz. % 109.11% 103.65% 101.30% 100.52% 100.52% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 307.79 261.84 253.78 256.35 301.53 336.50 348.12 -7.87%
  QoQ % 17.55% 3.18% -1.00% -14.98% -10.39% -3.34% -
  Horiz. % 88.41% 75.22% 72.90% 73.64% 86.62% 96.66% 100.00%
EPS 32.82 14.79 5.18 0.87 2.28 -0.85 1.79 594.10%
  QoQ % 121.91% 185.52% 495.40% -61.84% 368.24% -147.49% -
  Horiz. % 1,833.52% 826.26% 289.39% 48.60% 127.37% -47.49% 100.00%
DPS 0.00 0.00 0.00 4.96 4.96 4.96 4.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.1594 3.9510 3.8616 3.8318 3.8318 3.8021 3.8120 5.98%
  QoQ % 5.27% 2.32% 0.78% 0.00% 0.78% -0.26% -
  Horiz. % 109.11% 103.65% 101.30% 100.52% 100.52% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.4800 1.6500 0.9600 0.9300 0.7950 1.2300 1.4300 -
P/RPS 0.48 0.63 0.38 0.36 0.26 0.36 0.41 11.07%
  QoQ % -23.81% 65.79% 5.56% 38.46% -27.78% -12.20% -
  Horiz. % 117.07% 153.66% 92.68% 87.80% 63.41% 87.80% 100.00%
P/EPS 4.48 11.07 18.41 106.18 34.68 -143.95 79.28 -85.25%
  QoQ % -59.53% -39.87% -82.66% 206.17% 124.09% -281.57% -
  Horiz. % 5.65% 13.96% 23.22% 133.93% 43.74% -181.57% 100.00%
EY 22.34 9.03 5.43 0.94 2.88 -0.69 1.26 578.76%
  QoQ % 147.40% 66.30% 477.66% -67.36% 517.39% -154.76% -
  Horiz. % 1,773.02% 716.67% 430.95% 74.60% 228.57% -54.76% 100.00%
DY 0.00 0.00 0.00 5.38 6.29 4.07 3.50 -
  QoQ % 0.00% 0.00% 0.00% -14.47% 54.55% 16.29% -
  Horiz. % 0.00% 0.00% 0.00% 153.71% 179.71% 116.29% 100.00%
P/NAPS 0.35 0.41 0.25 0.24 0.21 0.32 0.37 -3.63%
  QoQ % -14.63% 64.00% 4.17% 14.29% -34.38% -13.51% -
  Horiz. % 94.59% 110.81% 67.57% 64.86% 56.76% 86.49% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 27/11/19 -
Price 1.6400 1.6600 1.0500 1.0800 0.9200 1.1800 1.3200 -
P/RPS 0.53 0.63 0.41 0.42 0.30 0.35 0.38 24.81%
  QoQ % -15.87% 53.66% -2.38% 40.00% -14.29% -7.89% -
  Horiz. % 139.47% 165.79% 107.89% 110.53% 78.95% 92.11% 100.00%
P/EPS 4.96 11.14 20.14 123.31 40.13 -138.10 73.18 -83.35%
  QoQ % -55.48% -44.69% -83.67% 207.28% 129.06% -288.71% -
  Horiz. % 6.78% 15.22% 27.52% 168.50% 54.84% -188.71% 100.00%
EY 20.16 8.98 4.97 0.81 2.49 -0.72 1.37 499.52%
  QoQ % 124.50% 80.68% 513.58% -67.47% 445.83% -152.55% -
  Horiz. % 1,471.53% 655.47% 362.77% 59.12% 181.75% -52.55% 100.00%
DY 0.00 0.00 0.00 4.63 5.43 4.24 3.79 -
  QoQ % 0.00% 0.00% 0.00% -14.73% 28.07% 11.87% -
  Horiz. % 0.00% 0.00% 0.00% 122.16% 143.27% 111.87% 100.00%
P/NAPS 0.39 0.42 0.27 0.28 0.24 0.31 0.34 9.57%
  QoQ % -7.14% 55.56% -3.57% 16.67% -22.58% -8.82% -
  Horiz. % 114.71% 123.53% 79.41% 82.35% 70.59% 91.18% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Covid: UK is 'panicking unnecessarily' says doctor who discovered Omicron variant Good Articles to Share
2. Why Aussies SHOULDN'T be worried about Omicron – as top doctor says it could be a GOOD thing if the variant spreads through the community Good Articles to Share
3. Australian state on edge about Omicron virus variant arrival Good Articles to Share
4. MoH closely monitoring WHO, other countries on Omicron variant save malaysia!
5. Request AYS to call EGM for share buyback - Koon Yew Yin Koon Yew Yin's Blog
6. BursaRangers Daily Technical Picks (30 November 2021) BursaRangers Daily Technical Picks
7. ARE GLOVE STOCKS MAKING A COMEBACK? The Alpha Trader
8. TOPGLOV - LIMIT UP but failed. Can Topglov's rebound sustain? | TOPGLOV & GENM Technical Analysis DAILY BURSA & US Market Bullish Chart Review
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
 
 

497  250  551  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.01 
 HSI-CI2 0.29-0.03 
 TOPGLOV 2.82-0.37 
 DNEX 0.79-0.005 
 LKL 0.10-0.01 
 SOLUTN 0.66+0.02 
 SUPERMX 1.94-0.21 
 BINTAI 0.35+0.005 
 CAREPLS 1.24-0.08 
 KEYASIC 0.08-0.005 
PARTNERS & BROKERS