Highlights

[CHOOBEE] QoQ TTM Result on 2020-09-30 [#3]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     495.37%    YoY -     189.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 456,890 405,324 344,820 334,206 337,584 397,086 443,139 2.06%
  QoQ % 12.72% 17.55% 3.18% -1.00% -14.98% -10.39% -
  Horiz. % 103.10% 91.47% 77.81% 75.42% 76.18% 89.61% 100.00%
PBT 85,428 55,084 23,061 6,895 108 3,419 -949 -
  QoQ % 55.09% 138.86% 234.46% 6,284.26% -96.84% 460.27% -
  Horiz. % -9,001.90% -5,804.43% -2,430.03% -726.55% -11.38% -360.27% 100.00%
Tax -20,156 -11,865 -3,578 -78 1,037 -422 -168 2,339.67%
  QoQ % -69.88% -231.61% -4,487.18% -107.52% 345.73% -151.19% -
  Horiz. % 11,997.62% 7,062.50% 2,129.76% 46.43% -617.26% 251.19% 100.00%
NP 65,272 43,219 19,483 6,817 1,145 2,997 -1,117 -
  QoQ % 51.03% 121.83% 185.80% 495.37% -61.80% 368.31% -
  Horiz. % -5,843.51% -3,869.20% -1,744.23% -610.30% -102.51% -268.31% 100.00%
NP to SH 65,272 43,219 19,483 6,817 1,145 2,997 -1,117 -
  QoQ % 51.03% 121.83% 185.80% 495.37% -61.80% 368.31% -
  Horiz. % -5,843.51% -3,869.20% -1,744.23% -610.30% -102.51% -268.31% 100.00%
Tax Rate 23.59 % 21.54 % 15.52 % 1.13 % -960.19 % 12.34 % - % -
  QoQ % 9.52% 38.79% 1,273.45% 100.12% -7,881.12% 0.00% -
  Horiz. % 191.17% 174.55% 125.77% 9.16% -7,781.12% 100.00% -
Total Cost 391,618 362,105 325,337 327,389 336,439 394,089 444,256 -8.07%
  QoQ % 8.15% 11.30% -0.63% -2.69% -14.63% -11.29% -
  Horiz. % 88.15% 81.51% 73.23% 73.69% 75.73% 88.71% 100.00%
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.92% 101.57% 100.78% 100.78% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 0 0 0 0 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% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 570.87 % 218.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 161.75% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 261.75% 100.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.92% 101.57% 100.78% 100.78% 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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.29 % 10.66 % 5.65 % 2.04 % 0.34 % 0.75 % -0.25 % -
  QoQ % 34.05% 88.67% 176.96% 500.00% -54.67% 400.00% -
  Horiz. % -5,716.00% -4,264.00% -2,260.00% -816.00% -136.00% -300.00% 100.00%
ROE 11.53 % 7.89 % 3.74 % 1.34 % 0.23 % 0.59 % -0.22 % -
  QoQ % 46.13% 110.96% 179.10% 482.61% -61.02% 368.18% -
  Horiz. % -5,240.91% -3,586.36% -1,700.00% -609.09% -104.55% -268.18% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 349.49 310.05 263.77 255.65 258.23 303.75 338.98 2.06%
  QoQ % 12.72% 17.55% 3.18% -1.00% -14.99% -10.39% -
  Horiz. % 103.10% 91.47% 77.81% 75.42% 76.18% 89.61% 100.00%
EPS 49.93 33.06 14.90 5.21 0.88 2.29 -0.85 -
  QoQ % 51.03% 121.88% 185.99% 492.05% -61.57% 369.41% -
  Horiz. % -5,874.12% -3,889.41% -1,752.94% -612.94% -103.53% -269.41% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 4.3300 4.1900 3.9800 3.8900 3.8600 3.8600 3.8300 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.92% 101.57% 100.78% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,750
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 349.44 310.00 263.72 255.61 258.19 303.70 338.92 2.06%
  QoQ % 12.72% 17.55% 3.17% -1.00% -14.99% -10.39% -
  Horiz. % 103.10% 91.47% 77.81% 75.42% 76.18% 89.61% 100.00%
EPS 49.92 33.05 14.90 5.21 0.88 2.29 -0.85 -
  QoQ % 51.04% 121.81% 185.99% 492.05% -61.57% 369.41% -
  Horiz. % -5,872.94% -3,888.24% -1,752.94% -612.94% -103.53% -269.41% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 4.3293 4.1893 3.9793 3.8894 3.8594 3.8594 3.8294 8.53%
  QoQ % 3.34% 5.28% 2.31% 0.78% 0.00% 0.78% -
  Horiz. % 113.05% 109.40% 103.91% 101.57% 100.78% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.7800 1.4800 1.6500 0.9600 0.9300 0.7950 1.2300 -
P/RPS 0.51 0.48 0.63 0.38 0.36 0.26 0.36 26.16%
  QoQ % 6.25% -23.81% 65.79% 5.56% 38.46% -27.78% -
  Horiz. % 141.67% 133.33% 175.00% 105.56% 100.00% 72.22% 100.00%
P/EPS 3.57 4.48 11.07 18.41 106.18 34.68 -143.95 -
  QoQ % -20.31% -59.53% -39.87% -82.66% 206.17% 124.09% -
  Horiz. % -2.48% -3.11% -7.69% -12.79% -73.76% -24.09% 100.00%
EY 28.05 22.34 9.03 5.43 0.94 2.88 -0.69 -
  QoQ % 25.56% 147.40% 66.30% 477.66% -67.36% 517.39% -
  Horiz. % -4,065.22% -3,237.68% -1,308.70% -786.96% -136.23% -417.39% 100.00%
DY 0.00 0.00 0.00 0.00 5.38 6.29 4.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.47% 54.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 132.19% 154.55% 100.00%
P/NAPS 0.41 0.35 0.41 0.25 0.24 0.21 0.32 17.98%
  QoQ % 17.14% -14.63% 64.00% 4.17% 14.29% -34.38% -
  Horiz. % 128.12% 109.38% 128.12% 78.12% 75.00% 65.62% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 -
Price 2.0900 1.6400 1.6600 1.0500 1.0800 0.9200 1.1800 -
P/RPS 0.60 0.53 0.63 0.41 0.42 0.30 0.35 43.28%
  QoQ % 13.21% -15.87% 53.66% -2.38% 40.00% -14.29% -
  Horiz. % 171.43% 151.43% 180.00% 117.14% 120.00% 85.71% 100.00%
P/EPS 4.19 4.96 11.14 20.14 123.31 40.13 -138.10 -
  QoQ % -15.52% -55.48% -44.69% -83.67% 207.28% 129.06% -
  Horiz. % -3.03% -3.59% -8.07% -14.58% -89.29% -29.06% 100.00%
EY 23.89 20.16 8.98 4.97 0.81 2.49 -0.72 -
  QoQ % 18.50% 124.50% 80.68% 513.58% -67.47% 445.83% -
  Horiz. % -3,318.06% -2,800.00% -1,247.22% -690.28% -112.50% -345.83% 100.00%
DY 0.00 0.00 0.00 0.00 4.63 5.43 4.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.73% 28.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 109.20% 128.07% 100.00%
P/NAPS 0.48 0.39 0.42 0.27 0.28 0.24 0.31 33.88%
  QoQ % 23.08% -7.14% 55.56% -3.57% 16.67% -22.58% -
  Horiz. % 154.84% 125.81% 135.48% 87.10% 90.32% 77.42% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS