Highlights

[CHOOBEE] YoY Annual (Unaudited) Result on 2018-12-31 [#4]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 15-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend YoY -     -22.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 443,139 500,258 456,994 369,625 461,206 494,270 469,070 -0.94%
  YoY % -11.42% 9.47% 23.64% -19.86% -6.69% 5.37% -
  Horiz. % 94.47% 106.65% 97.43% 78.80% 98.32% 105.37% 100.00%
PBT -948 43,126 53,922 33,277 5,501 16,756 23,293 -
  YoY % -102.20% -20.02% 62.04% 504.93% -67.17% -28.06% -
  Horiz. % -4.07% 185.15% 231.49% 142.86% 23.62% 71.94% 100.00%
Tax -169 -10,763 -12,239 -8,564 429 -4,630 -874 -23.95%
  YoY % 98.43% 12.06% -42.91% -2,096.27% 109.27% -429.75% -
  Horiz. % 19.34% 1,231.46% 1,400.34% 979.86% -49.08% 529.75% 100.00%
NP -1,117 32,363 41,683 24,713 5,930 12,126 22,419 -
  YoY % -103.45% -22.36% 68.67% 316.75% -51.10% -45.91% -
  Horiz. % -4.98% 144.36% 185.93% 110.23% 26.45% 54.09% 100.00%
NP to SH -1,117 32,363 41,683 24,713 5,930 12,126 22,419 -
  YoY % -103.45% -22.36% 68.67% 316.75% -51.10% -45.91% -
  Horiz. % -4.98% 144.36% 185.93% 110.23% 26.45% 54.09% 100.00%
Tax Rate - % 24.96 % 22.70 % 25.74 % -7.80 % 27.63 % 3.75 % -
  YoY % 0.00% 9.96% -11.81% 430.00% -128.23% 636.80% -
  Horiz. % 0.00% 665.60% 605.33% 686.40% -208.00% 736.80% 100.00%
Total Cost 444,256 467,895 415,311 344,912 455,276 482,144 446,651 -0.09%
  YoY % -5.05% 12.66% 20.41% -24.24% -5.57% 7.95% -
  Horiz. % 99.46% 104.76% 92.98% 77.22% 101.93% 107.95% 100.00%
Net Worth 500,692 508,535 483,698 452,105 431,669 432,526 425,920 2.73%
  YoY % -1.54% 5.13% 6.99% 4.73% -0.20% 1.55% -
  Horiz. % 117.56% 119.40% 113.57% 106.15% 101.35% 101.55% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 6,536 7,843 9,804 4,357 - 6,536 5,446 3.09%
  YoY % -16.67% -20.00% 125.00% 0.00% 0.00% 20.02% -
  Horiz. % 120.01% 144.01% 180.02% 80.01% 0.00% 120.02% 100.00%
Div Payout % - % 24.24 % 23.52 % 17.63 % - % 53.91 % 24.29 % -
  YoY % 0.00% 3.06% 33.41% 0.00% 0.00% 121.94% -
  Horiz. % 0.00% 99.79% 96.83% 72.58% 0.00% 221.94% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 500,692 508,535 483,698 452,105 431,669 432,526 425,920 2.73%
  YoY % -1.54% 5.13% 6.99% 4.73% -0.20% 1.55% -
  Horiz. % 117.56% 119.40% 113.57% 106.15% 101.35% 101.55% 100.00%
NOSH 130,729 130,729 108,941 108,941 109,007 108,948 108,931 3.09%
  YoY % 0.00% 20.00% 0.00% -0.06% 0.05% 0.02% -
  Horiz. % 120.01% 120.01% 100.01% 100.01% 100.07% 100.02% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.25 % 6.47 % 9.12 % 6.69 % 1.29 % 2.45 % 4.78 % -
  YoY % -103.86% -29.06% 36.32% 418.60% -47.35% -48.74% -
  Horiz. % -5.23% 135.36% 190.79% 139.96% 26.99% 51.26% 100.00%
ROE -0.22 % 6.36 % 8.62 % 5.47 % 1.37 % 2.80 % 5.26 % -
  YoY % -103.46% -26.22% 57.59% 299.27% -51.07% -46.77% -
  Horiz. % -4.18% 120.91% 163.88% 103.99% 26.05% 53.23% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 338.98 382.67 419.49 339.29 423.10 453.67 430.61 -3.91%
  YoY % -11.42% -8.78% 23.64% -19.81% -6.74% 5.36% -
  Horiz. % 78.72% 88.87% 97.42% 78.79% 98.26% 105.36% 100.00%
EPS -0.85 24.76 38.26 22.68 5.44 11.13 20.58 -
  YoY % -103.43% -35.28% 68.69% 316.91% -51.12% -45.92% -
  Horiz. % -4.13% 120.31% 185.91% 110.20% 26.43% 54.08% 100.00%
DPS 5.00 6.00 9.00 4.00 0.00 6.00 5.00 -
  YoY % -16.67% -33.33% 125.00% 0.00% 0.00% 20.00% -
  Horiz. % 100.00% 120.00% 180.00% 80.00% 0.00% 120.00% 100.00%
NAPS 3.8300 3.8900 4.4400 4.1500 3.9600 3.9700 3.9100 -0.34%
  YoY % -1.54% -12.39% 6.99% 4.80% -0.25% 1.53% -
  Horiz. % 97.95% 99.49% 113.55% 106.14% 101.28% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 336.50 379.88 347.02 280.68 350.22 375.33 356.19 -0.94%
  YoY % -11.42% 9.47% 23.64% -19.86% -6.69% 5.37% -
  Horiz. % 94.47% 106.65% 97.43% 78.80% 98.32% 105.37% 100.00%
EPS -0.85 24.58 31.65 18.77 4.50 9.21 17.02 -
  YoY % -103.46% -22.34% 68.62% 317.11% -51.14% -45.89% -
  Horiz. % -4.99% 144.42% 185.96% 110.28% 26.44% 54.11% 100.00%
DPS 4.96 5.96 7.45 3.31 0.00 4.96 4.14 3.06%
  YoY % -16.78% -20.00% 125.08% 0.00% 0.00% 19.81% -
  Horiz. % 119.81% 143.96% 179.95% 79.95% 0.00% 119.81% 100.00%
NAPS 3.8021 3.8616 3.6730 3.4331 3.2779 3.2844 3.2343 2.73%
  YoY % -1.54% 5.13% 6.99% 4.73% -0.20% 1.55% -
  Horiz. % 117.56% 119.40% 113.56% 106.15% 101.35% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2300 1.4800 2.3800 1.6600 1.4800 1.7000 1.5700 -
P/RPS 0.36 0.39 0.57 0.49 0.35 0.37 0.36 -
  YoY % -7.69% -31.58% 16.33% 40.00% -5.41% 2.78% -
  Horiz. % 100.00% 108.33% 158.33% 136.11% 97.22% 102.78% 100.00%
P/EPS -143.95 5.98 6.22 7.32 27.21 15.27 7.63 -
  YoY % -2,507.19% -3.86% -15.03% -73.10% 78.19% 100.13% -
  Horiz. % -1,886.63% 78.37% 81.52% 95.94% 356.62% 200.13% 100.00%
EY -0.69 16.73 16.08 13.67 3.68 6.55 13.11 -
  YoY % -104.12% 4.04% 17.63% 271.47% -43.82% -50.04% -
  Horiz. % -5.26% 127.61% 122.65% 104.27% 28.07% 49.96% 100.00%
DY 4.07 4.05 3.78 2.41 0.00 3.53 3.18 4.20%
  YoY % 0.49% 7.14% 56.85% 0.00% 0.00% 11.01% -
  Horiz. % 127.99% 127.36% 118.87% 75.79% 0.00% 111.01% 100.00%
P/NAPS 0.32 0.38 0.54 0.40 0.37 0.43 0.40 -3.65%
  YoY % -15.79% -29.63% 35.00% 8.11% -13.95% 7.50% -
  Horiz. % 80.00% 95.00% 135.00% 100.00% 92.50% 107.50% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 15/03/19 27/02/18 17/02/17 26/02/16 13/02/15 21/02/14 -
Price 1.1800 1.6100 2.6400 1.7700 1.3700 1.5500 1.6100 -
P/RPS 0.35 0.42 0.63 0.52 0.32 0.34 0.37 -0.92%
  YoY % -16.67% -33.33% 21.15% 62.50% -5.88% -8.11% -
  Horiz. % 94.59% 113.51% 170.27% 140.54% 86.49% 91.89% 100.00%
P/EPS -138.10 6.50 6.90 7.80 25.18 13.93 7.82 -
  YoY % -2,224.62% -5.80% -11.54% -69.02% 80.76% 78.13% -
  Horiz. % -1,765.98% 83.12% 88.24% 99.74% 321.99% 178.13% 100.00%
EY -0.72 15.38 14.49 12.82 3.97 7.18 12.78 -
  YoY % -104.68% 6.14% 13.03% 222.92% -44.71% -43.82% -
  Horiz. % -5.63% 120.34% 113.38% 100.31% 31.06% 56.18% 100.00%
DY 4.24 3.73 3.41 2.26 0.00 3.87 3.11 5.30%
  YoY % 13.67% 9.38% 50.88% 0.00% 0.00% 24.44% -
  Horiz. % 136.33% 119.94% 109.65% 72.67% 0.00% 124.44% 100.00%
P/NAPS 0.31 0.41 0.59 0.43 0.35 0.39 0.41 -4.55%
  YoY % -24.39% -30.51% 37.21% 22.86% -10.26% -4.88% -
  Horiz. % 75.61% 100.00% 143.90% 104.88% 85.37% 95.12% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS