Highlights

[CHOOBEE] YoY Cumulative Quarter Result on 2020-06-30 [#2]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     9.99%    YoY -     131.34%
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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Covid: UK is 'panicking unnecessarily' says doctor who discovered Omicron variant Good Articles to Share
2. Why Aussies SHOULDN'T be worried about Omicron – as top doctor says it could be a GOOD thing if the variant spreads through the community Good Articles to Share
3. Australian state on edge about Omicron virus variant arrival Good Articles to Share
4. MoH closely monitoring WHO, other countries on Omicron variant save malaysia!
5. Request AYS to call EGM for share buyback - Koon Yew Yin Koon Yew Yin's Blog
6. BursaRangers Daily Technical Picks (30 November 2021) BursaRangers Daily Technical Picks
7. ARE GLOVE STOCKS MAKING A COMEBACK? The Alpha Trader
8. TOPGLOV - LIMIT UP but failed. Can Topglov's rebound sustain? | TOPGLOV & GENM Technical Analysis DAILY BURSA & US Market Bullish Chart Review
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
 
 

394  411  560  952 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.485-0.035 
 HSI-CI2 0.25-0.07 
 TOPGLOV 3.03-0.16 
 DNEX 0.79-0.005 
 SUPERMX 2.07-0.08 
 CAREPLS 1.35+0.03 
 LKL 0.105-0.005 
 RUBEREX 0.705-0.01 
 SOLUTN 0.665+0.025 
 LAMBO 0.050.00 
PARTNERS & BROKERS