[CHOOBEE] QoQ TTM Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 443,139 458,442 490,062 507,079 500,258 509,183 494,622 -7.05% QoQ % -3.34% -6.45% -3.36% 1.36% -1.75% 2.94% - Horiz. % 89.59% 92.69% 99.08% 102.52% 101.14% 102.94% 100.00%
PBT -949 3,946 18,210 29,052 43,126 56,373 57,410 - QoQ % -124.05% -78.33% -37.32% -32.63% -23.50% -1.81% - Horiz. % -1.65% 6.87% 31.72% 50.60% 75.12% 98.19% 100.00%
Tax -168 -1,588 -4,780 -7,590 -10,763 -12,731 -12,926 -94.43% QoQ % 89.42% 66.78% 37.02% 29.48% 15.46% 1.51% - Horiz. % 1.30% 12.29% 36.98% 58.72% 83.27% 98.49% 100.00%
NP -1,117 2,358 13,430 21,462 32,363 43,642 44,484 - QoQ % -147.37% -82.44% -37.42% -33.68% -25.84% -1.89% - Horiz. % -2.51% 5.30% 30.19% 48.25% 72.75% 98.11% 100.00%
NP to SH -1,117 2,358 13,430 21,462 32,363 43,642 44,484 - QoQ % -147.37% -82.44% -37.42% -33.68% -25.84% -1.89% - Horiz. % -2.51% 5.30% 30.19% 48.25% 72.75% 98.11% 100.00%
Tax Rate - % 40.24 % 26.25 % 26.13 % 24.96 % 22.58 % 22.52 % - QoQ % 0.00% 53.30% 0.46% 4.69% 10.54% 0.27% - Horiz. % 0.00% 178.69% 116.56% 116.03% 110.83% 100.27% 100.00%
Total Cost 444,256 456,084 476,632 485,617 467,895 465,541 450,138 -0.87% QoQ % -2.59% -4.31% -1.85% 3.79% 0.51% 3.42% - Horiz. % 98.69% 101.32% 105.89% 107.88% 103.94% 103.42% 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 6,536 7,843 7,843 7,843 7,843 9,804 -23.63% QoQ % 0.00% -16.67% 0.00% 0.00% 0.00% -20.00% - Horiz. % 66.67% 66.67% 80.00% 80.00% 80.00% 80.00% 100.00%
Div Payout % - % 277.20 % 58.40 % 36.55 % 24.24 % 17.97 % 22.04 % - QoQ % 0.00% 374.66% 59.78% 50.78% 34.89% -18.47% - Horiz. % 0.00% 1,257.71% 264.97% 165.83% 109.98% 81.53% 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 -0.25 % 0.51 % 2.74 % 4.23 % 6.47 % 8.57 % 8.99 % - QoQ % -149.02% -81.39% -35.22% -34.62% -24.50% -4.67% - Horiz. % -2.78% 5.67% 30.48% 47.05% 71.97% 95.33% 100.00%
ROE -0.22 % 0.47 % 2.67 % 4.23 % 6.36 % 8.63 % 8.95 % - QoQ % -146.81% -82.40% -36.88% -33.49% -26.30% -3.58% - Horiz. % -2.46% 5.25% 29.83% 47.26% 71.06% 96.42% 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 338.98 350.68 374.87 387.89 382.67 389.50 454.03 -17.66% QoQ % -3.34% -6.45% -3.36% 1.36% -1.75% -14.21% - Horiz. % 74.66% 77.24% 82.57% 85.43% 84.28% 85.79% 100.00%
EPS -0.85 1.80 10.27 16.42 24.76 33.38 40.83 - QoQ % -147.22% -82.47% -37.45% -33.68% -25.82% -18.25% - Horiz. % -2.08% 4.41% 25.15% 40.22% 60.64% 81.75% 100.00%
DPS 5.00 5.00 6.00 6.00 6.00 6.00 9.00 -32.35% QoQ % 0.00% -16.67% 0.00% 0.00% 0.00% -33.33% - Horiz. % 55.56% 55.56% 66.67% 66.67% 66.67% 66.67% 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 336.50 348.12 372.13 385.06 379.88 386.65 375.60 -7.05% QoQ % -3.34% -6.45% -3.36% 1.36% -1.75% 2.94% - Horiz. % 89.59% 92.68% 99.08% 102.52% 101.14% 102.94% 100.00%
EPS -0.85 1.79 10.20 16.30 24.58 33.14 33.78 - QoQ % -147.49% -82.45% -37.42% -33.69% -25.83% -1.89% - Horiz. % -2.52% 5.30% 30.20% 48.25% 72.76% 98.11% 100.00%
DPS 4.96 4.96 5.96 5.96 5.96 5.96 7.45 -23.70% QoQ % 0.00% -16.78% 0.00% 0.00% 0.00% -20.00% - Horiz. % 66.58% 66.58% 80.00% 80.00% 80.00% 80.00% 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 0.36 0.41 0.40 0.41 0.39 0.44 0.50 -19.62% QoQ % -12.20% 2.50% -2.44% 5.13% -11.36% -12.00% - Horiz. % 72.00% 82.00% 80.00% 82.00% 78.00% 88.00% 100.00%
P/EPS -143.95 79.28 14.70 9.62 5.98 5.15 5.53 - QoQ % -281.57% 439.32% 52.81% 60.87% 16.12% -6.87% - Horiz. % -2,603.07% 1,433.63% 265.82% 173.96% 108.14% 93.13% 100.00%
EY -0.69 1.26 6.80 10.39 16.73 19.41 18.07 - QoQ % -154.76% -81.47% -34.55% -37.90% -13.81% 7.42% - Horiz. % -3.82% 6.97% 37.63% 57.50% 92.58% 107.42% 100.00%
DY 4.07 3.50 3.97 3.80 4.05 3.49 3.98 1.50% QoQ % 16.29% -11.84% 4.47% -6.17% 16.05% -12.31% - Horiz. % 102.26% 87.94% 99.75% 95.48% 101.76% 87.69% 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 0.35 0.38 0.37 0.39 0.42 0.41 0.41 -9.99% QoQ % -7.89% 2.70% -5.13% -7.14% 2.44% 0.00% - Horiz. % 85.37% 92.68% 90.24% 95.12% 102.44% 100.00% 100.00%
P/EPS -138.10 73.18 13.53 9.14 6.50 4.79 4.60 - QoQ % -288.71% 440.87% 48.03% 40.62% 35.70% 4.13% - Horiz. % -3,002.17% 1,590.87% 294.13% 198.70% 141.30% 104.13% 100.00%
EY -0.72 1.37 7.39 10.94 15.38 20.86 21.72 - QoQ % -152.55% -81.46% -32.45% -28.87% -26.27% -3.96% - Horiz. % -3.31% 6.31% 34.02% 50.37% 70.81% 96.04% 100.00%
DY 4.24 3.79 4.32 4.00 3.73 3.75 4.79 -7.79% QoQ % 11.87% -12.27% 8.00% 7.24% -0.53% -21.71% - Horiz. % 88.52% 79.12% 90.19% 83.51% 77.87% 78.29% 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.
Comment
CBMI - Q1 2019 Financial Statement.pdf 
