Highlights

[CHOOBEE] YoY Cumulative Quarter Result on 2019-06-30 [#2]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     451.63%    YoY -     -91.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 233,512 121,442 226,997 237,193 199,565 197,531 253,918 -1.39%
  YoY % 92.28% -46.50% -4.30% 18.86% 1.03% -22.21% -
  Horiz. % 91.96% 47.83% 89.40% 93.41% 78.59% 77.79% 100.00%
PBT 65,684 3,317 2,260 27,176 23,689 17,328 4,025 59.20%
  YoY % 1,880.22% 46.77% -91.68% 14.72% 36.71% 330.51% -
  Horiz. % 1,631.90% 82.41% 56.15% 675.18% 588.55% 430.51% 100.00%
Tax -15,909 669 -537 -6,519 -5,832 -4,523 3,702 -
  YoY % -2,478.03% 224.58% 91.76% -11.78% -28.94% -222.18% -
  Horiz. % -429.74% 18.07% -14.51% -176.09% -157.54% -122.18% 100.00%
NP 49,775 3,986 1,723 20,657 17,857 12,805 7,727 36.37%
  YoY % 1,148.75% 131.34% -91.66% 15.68% 39.45% 65.72% -
  Horiz. % 644.17% 51.59% 22.30% 267.34% 231.10% 165.72% 100.00%
NP to SH 49,775 3,986 1,723 20,657 17,857 12,805 7,727 36.37%
  YoY % 1,148.75% 131.34% -91.66% 15.68% 39.45% 65.72% -
  Horiz. % 644.17% 51.59% 22.30% 267.34% 231.10% 165.72% 100.00%
Tax Rate 24.22 % -20.17 % 23.76 % 23.99 % 24.62 % 26.10 % -91.98 % -
  YoY % 220.08% -184.89% -0.96% -2.56% -5.67% 128.38% -
  Horiz. % -26.33% 21.93% -25.83% -26.08% -26.77% -28.38% 100.00%
Total Cost 183,737 117,456 225,274 216,536 181,708 184,726 246,191 -4.76%
  YoY % 56.43% -47.86% 4.04% 19.17% -1.63% -24.97% -
  Horiz. % 74.63% 47.71% 91.50% 87.95% 73.81% 75.03% 100.00%
Net Worth 566,056 504,613 503,306 496,770 459,730 440,274 433,758 4.53%
  YoY % 12.18% 0.26% 1.32% 8.06% 4.42% 1.50% -
  Horiz. % 130.50% 116.34% 116.03% 114.53% 105.99% 101.50% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 4,359 6,539 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.66% 100.00%
Div Payout % - % - % - % - % - % 34.04 % 84.63 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -59.78% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.22% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 566,056 504,613 503,306 496,770 459,730 440,274 433,758 4.53%
  YoY % 12.18% 0.26% 1.32% 8.06% 4.42% 1.50% -
  Horiz. % 130.50% 116.34% 116.03% 114.53% 105.99% 101.50% 100.00%
NOSH 130,729 130,729 130,729 108,941 108,941 108,978 108,984 3.08%
  YoY % 0.00% 0.00% 20.00% 0.00% -0.03% -0.01% -
  Horiz. % 119.95% 119.95% 119.95% 99.96% 99.96% 99.99% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.32 % 3.28 % 0.76 % 8.71 % 8.95 % 6.48 % 3.04 % 38.31%
  YoY % 550.00% 331.58% -91.27% -2.68% 38.12% 113.16% -
  Horiz. % 701.32% 107.89% 25.00% 286.51% 294.41% 213.16% 100.00%
ROE 8.79 % 0.79 % 0.34 % 4.16 % 3.88 % 2.91 % 1.78 % 30.46%
  YoY % 1,012.66% 132.35% -91.83% 7.22% 33.33% 63.48% -
  Horiz. % 493.82% 44.38% 19.10% 233.71% 217.98% 163.48% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 178.62 92.90 173.64 217.73 183.19 181.26 232.99 -4.33%
  YoY % 92.27% -46.50% -20.25% 18.85% 1.06% -22.20% -
  Horiz. % 76.66% 39.87% 74.53% 93.45% 78.63% 77.80% 100.00%
EPS 38.08 3.05 1.32 18.96 16.39 11.75 7.09 32.30%
  YoY % 1,148.52% 131.06% -93.04% 15.68% 39.49% 65.73% -
  Horiz. % 537.09% 43.02% 18.62% 267.42% 231.17% 165.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 4.3300 3.8600 3.8500 4.5600 4.2200 4.0400 3.9800 1.41%
  YoY % 12.18% 0.26% -15.57% 8.06% 4.46% 1.51% -
  Horiz. % 108.79% 96.98% 96.73% 114.57% 106.03% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 177.32 92.22 172.37 180.11 151.54 150.00 192.81 -1.38%
  YoY % 92.28% -46.50% -4.30% 18.85% 1.03% -22.20% -
  Horiz. % 91.97% 47.83% 89.40% 93.41% 78.60% 77.80% 100.00%
EPS 37.80 3.03 1.31 15.69 13.56 9.72 5.87 36.36%
  YoY % 1,147.52% 131.30% -91.65% 15.71% 39.51% 65.59% -
  Horiz. % 643.95% 51.62% 22.32% 267.29% 231.01% 165.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.31 4.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.60% 100.00%
NAPS 4.2984 3.8318 3.8219 3.7723 3.4910 3.3433 3.2938 4.53%
  YoY % 12.18% 0.26% 1.31% 8.06% 4.42% 1.50% -
  Horiz. % 130.50% 116.33% 116.03% 114.53% 105.99% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.7800 0.9300 1.5100 2.2600 2.2700 1.4100 1.6200 -
P/RPS 1.00 1.00 0.87 1.04 1.24 0.78 0.70 6.12%
  YoY % 0.00% 14.94% -16.35% -16.13% 58.97% 11.43% -
  Horiz. % 142.86% 142.86% 124.29% 148.57% 177.14% 111.43% 100.00%
P/EPS 4.67 30.50 114.57 11.92 13.85 12.00 22.85 -23.23%
  YoY % -84.69% -73.38% 861.16% -13.94% 15.42% -47.48% -
  Horiz. % 20.44% 133.48% 501.40% 52.17% 60.61% 52.52% 100.00%
EY 21.39 3.28 0.87 8.39 7.22 8.33 4.38 30.22%
  YoY % 552.13% 277.01% -89.63% 16.20% -13.33% 90.18% -
  Horiz. % 488.36% 74.89% 19.86% 191.55% 164.84% 190.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.84 3.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.76% 100.00%
P/NAPS 0.41 0.24 0.39 0.50 0.54 0.35 0.41 -
  YoY % 70.83% -38.46% -22.00% -7.41% 54.29% -14.63% -
  Horiz. % 100.00% 58.54% 95.12% 121.95% 131.71% 85.37% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 -
Price 2.0900 1.0800 1.3900 1.8800 2.2300 1.5000 1.6500 -
P/RPS 1.17 1.16 0.80 0.86 1.22 0.83 0.71 8.67%
  YoY % 0.86% 45.00% -6.98% -29.51% 46.99% 16.90% -
  Horiz. % 164.79% 163.38% 112.68% 121.13% 171.83% 116.90% 100.00%
P/EPS 5.49 35.42 105.46 9.91 13.60 12.77 23.27 -21.38%
  YoY % -84.50% -66.41% 964.18% -27.13% 6.50% -45.12% -
  Horiz. % 23.59% 152.21% 453.20% 42.59% 58.44% 54.88% 100.00%
EY 18.22 2.82 0.95 10.09 7.35 7.83 4.30 27.18%
  YoY % 546.10% 196.84% -90.58% 37.28% -6.13% 82.09% -
  Horiz. % 423.72% 65.58% 22.09% 234.65% 170.93% 182.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.67 3.64 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.35% 100.00%
P/NAPS 0.48 0.28 0.36 0.41 0.53 0.37 0.41 2.66%
  YoY % 71.43% -22.22% -12.20% -22.64% 43.24% -9.76% -
  Horiz. % 117.07% 68.29% 87.80% 100.00% 129.27% 90.24% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS