[CHOOBEE] QoQ TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 458,442 490,062 507,079 500,258 509,183 494,622 474,274 -2.24% QoQ % -6.45% -3.36% 1.36% -1.75% 2.94% 4.29% - Horiz. % 96.66% 103.33% 106.92% 105.48% 107.36% 104.29% 100.00%
PBT 3,946 18,210 29,052 43,126 56,373 57,410 52,331 -82.12% QoQ % -78.33% -37.32% -32.63% -23.50% -1.81% 9.71% - Horiz. % 7.54% 34.80% 55.52% 82.41% 107.72% 109.71% 100.00%
Tax -1,588 -4,780 -7,590 -10,763 -12,731 -12,926 -11,788 -73.69% QoQ % 66.78% 37.02% 29.48% 15.46% 1.51% -9.65% - Horiz. % 13.47% 40.55% 64.39% 91.30% 108.00% 109.65% 100.00%
NP 2,358 13,430 21,462 32,363 43,642 44,484 40,543 -84.96% QoQ % -82.44% -37.42% -33.68% -25.84% -1.89% 9.72% - Horiz. % 5.82% 33.13% 52.94% 79.82% 107.64% 109.72% 100.00%
NP to SH 2,358 13,430 21,462 32,363 43,642 44,484 40,543 -84.96% QoQ % -82.44% -37.42% -33.68% -25.84% -1.89% 9.72% - Horiz. % 5.82% 33.13% 52.94% 79.82% 107.64% 109.72% 100.00%
Tax Rate 40.24 % 26.25 % 26.13 % 24.96 % 22.58 % 22.52 % 22.53 % 47.16% QoQ % 53.30% 0.46% 4.69% 10.54% 0.27% -0.04% - Horiz. % 178.61% 116.51% 115.98% 110.79% 100.22% 99.96% 100.00%
Total Cost 456,084 476,632 485,617 467,895 465,541 450,138 433,731 3.40% QoQ % -4.31% -1.85% 3.79% 0.51% 3.42% 3.78% - Horiz. % 105.15% 109.89% 111.96% 107.88% 107.33% 103.78% 100.00%
Net Worth 501,999 503,306 507,228 508,535 505,921 496,770 493,502 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.05% 102.52% 100.66% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,536 7,843 7,843 7,843 7,843 9,804 9,804 -23.67% QoQ % -16.67% 0.00% 0.00% 0.00% -20.00% 0.00% - Horiz. % 66.67% 80.00% 80.00% 80.00% 80.00% 100.00% 100.00%
Div Payout % 277.20 % 58.40 % 36.55 % 24.24 % 17.97 % 22.04 % 24.18 % 407.67% QoQ % 374.66% 59.78% 50.78% 34.89% -18.47% -8.85% - Horiz. % 1,146.40% 241.52% 151.16% 100.25% 74.32% 91.15% 100.00%
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 501,999 503,306 507,228 508,535 505,921 496,770 493,502 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.05% 102.52% 100.66% 100.00%
NOSH 130,729 130,729 130,729 130,729 130,729 108,941 108,941 12.91% QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% - Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.51 % 2.74 % 4.23 % 6.47 % 8.57 % 8.99 % 8.55 % -84.71% QoQ % -81.39% -35.22% -34.62% -24.50% -4.67% 5.15% - Horiz. % 5.96% 32.05% 49.47% 75.67% 100.23% 105.15% 100.00%
ROE 0.47 % 2.67 % 4.23 % 6.36 % 8.63 % 8.95 % 8.22 % -85.13% QoQ % -82.40% -36.88% -33.49% -26.30% -3.58% 8.88% - Horiz. % 5.72% 32.48% 51.46% 77.37% 104.99% 108.88% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 350.68 374.87 387.89 382.67 389.50 454.03 435.35 -13.42% QoQ % -6.45% -3.36% 1.36% -1.75% -14.21% 4.29% - Horiz. % 80.55% 86.11% 89.10% 87.90% 89.47% 104.29% 100.00%
EPS 1.80 10.27 16.42 24.76 33.38 40.83 37.22 -86.70% QoQ % -82.47% -37.45% -33.68% -25.82% -18.25% 9.70% - Horiz. % 4.84% 27.59% 44.12% 66.52% 89.68% 109.70% 100.00%
DPS 5.00 6.00 6.00 6.00 6.00 9.00 9.00 -32.40% QoQ % -16.67% 0.00% 0.00% 0.00% -33.33% 0.00% - Horiz. % 55.56% 66.67% 66.67% 66.67% 66.67% 100.00% 100.00%
NAPS 3.8400 3.8500 3.8800 3.8900 3.8700 4.5600 4.5300 -10.42% QoQ % -0.26% -0.77% -0.26% 0.52% -15.13% 0.66% - Horiz. % 84.77% 84.99% 85.65% 85.87% 85.43% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 348.12 372.13 385.06 379.88 386.65 375.60 360.14 -2.24% QoQ % -6.45% -3.36% 1.36% -1.75% 2.94% 4.29% - Horiz. % 96.66% 103.33% 106.92% 105.48% 107.36% 104.29% 100.00%
EPS 1.79 10.20 16.30 24.58 33.14 33.78 30.79 -84.97% QoQ % -82.45% -37.42% -33.69% -25.83% -1.89% 9.71% - Horiz. % 5.81% 33.13% 52.94% 79.83% 107.63% 109.71% 100.00%
DPS 4.96 5.96 5.96 5.96 5.96 7.45 7.45 -23.74% QoQ % -16.78% 0.00% 0.00% 0.00% -20.00% 0.00% - Horiz. % 66.58% 80.00% 80.00% 80.00% 80.00% 100.00% 100.00%
NAPS 3.8120 3.8219 3.8517 3.8616 3.8418 3.7723 3.7475 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.04% 102.52% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.4300 1.5100 1.5800 1.4800 1.7200 2.2600 2.3800 -
P/RPS 0.41 0.40 0.41 0.39 0.44 0.50 0.55 -17.77% QoQ % 2.50% -2.44% 5.13% -11.36% -12.00% -9.09% - Horiz. % 74.55% 72.73% 74.55% 70.91% 80.00% 90.91% 100.00%
P/EPS 79.28 14.70 9.62 5.98 5.15 5.53 6.40 434.55% QoQ % 439.32% 52.81% 60.87% 16.12% -6.87% -13.59% - Horiz. % 1,238.75% 229.69% 150.31% 93.44% 80.47% 86.41% 100.00%
EY 1.26 6.80 10.39 16.73 19.41 18.07 15.64 -81.32% QoQ % -81.47% -34.55% -37.90% -13.81% 7.42% 15.54% - Horiz. % 8.06% 43.48% 66.43% 106.97% 124.10% 115.54% 100.00%
DY 3.50 3.97 3.80 4.05 3.49 3.98 3.78 -5.00% QoQ % -11.84% 4.47% -6.17% 16.05% -12.31% 5.29% - Horiz. % 92.59% 105.03% 100.53% 107.14% 92.33% 105.29% 100.00%
P/NAPS 0.37 0.39 0.41 0.38 0.44 0.50 0.53 -21.29% QoQ % -5.13% -4.88% 7.89% -13.64% -12.00% -5.66% - Horiz. % 69.81% 73.58% 77.36% 71.70% 83.02% 94.34% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 14/08/18 25/05/18 -
Price 1.3200 1.3900 1.5000 1.6100 1.6000 1.8800 2.3400 -
P/RPS 0.38 0.37 0.39 0.42 0.41 0.41 0.54 -20.87% QoQ % 2.70% -5.13% -7.14% 2.44% 0.00% -24.07% - Horiz. % 70.37% 68.52% 72.22% 77.78% 75.93% 75.93% 100.00%
P/EPS 73.18 13.53 9.14 6.50 4.79 4.60 6.29 412.68% QoQ % 440.87% 48.03% 40.62% 35.70% 4.13% -26.87% - Horiz. % 1,163.43% 215.10% 145.31% 103.34% 76.15% 73.13% 100.00%
EY 1.37 7.39 10.94 15.38 20.86 21.72 15.90 -80.46% QoQ % -81.46% -32.45% -28.87% -26.27% -3.96% 36.60% - Horiz. % 8.62% 46.48% 68.81% 96.73% 131.19% 136.60% 100.00%
DY 3.79 4.32 4.00 3.73 3.75 4.79 3.85 -1.04% QoQ % -12.27% 8.00% 7.24% -0.53% -21.71% 24.42% - Horiz. % 98.44% 112.21% 103.90% 96.88% 97.40% 124.42% 100.00%
P/NAPS 0.34 0.36 0.39 0.41 0.41 0.41 0.52 -24.65% QoQ % -5.56% -7.69% -4.88% 0.00% 0.00% -21.15% - Horiz. % 65.38% 69.23% 75.00% 78.85% 78.85% 78.85% 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.
Comment
Q4 2018 Financial Statement.pdf 
