Highlights

[CHOOBEE] YoY 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 -     -90.01%    YoY -     -83.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 46,072 105,574 122,591 102,243 96,788 109,027 121,016 -14.85%
  YoY % -56.36% -13.88% 19.90% 5.64% -11.23% -9.91% -
  Horiz. % 38.07% 87.24% 101.30% 84.49% 79.98% 90.09% 100.00%
PBT -712 2,599 13,441 8,362 13,285 -1,324 3,874 -
  YoY % -127.40% -80.66% 60.74% -37.06% 1,103.40% -134.18% -
  Horiz. % -18.38% 67.09% 346.95% 215.85% 342.93% -34.18% 100.00%
Tax 1,074 -385 -3,195 -2,057 -3,332 5,142 -1,003 -
  YoY % 378.96% 87.95% -55.32% 38.27% -164.80% 612.66% -
  Horiz. % -107.08% 38.38% 318.54% 205.08% 332.20% -512.66% 100.00%
NP 362 2,214 10,246 6,305 9,953 3,818 2,871 -29.16%
  YoY % -83.65% -78.39% 62.51% -36.65% 160.69% 32.99% -
  Horiz. % 12.61% 77.12% 356.88% 219.61% 346.67% 132.99% 100.00%
NP to SH 362 2,214 10,246 6,305 9,953 3,818 2,871 -29.16%
  YoY % -83.65% -78.39% 62.51% -36.65% 160.69% 32.99% -
  Horiz. % 12.61% 77.12% 356.88% 219.61% 346.67% 132.99% 100.00%
Tax Rate - % 14.81 % 23.77 % 24.60 % 25.08 % - % 25.89 % -
  YoY % 0.00% -37.69% -3.37% -1.91% 0.00% 0.00% -
  Horiz. % 0.00% 57.20% 91.81% 95.02% 96.87% 0.00% 100.00%
Total Cost 45,710 103,360 112,345 95,938 86,835 105,209 118,145 -14.63%
  YoY % -55.78% -8.00% 17.10% 10.48% -17.46% -10.95% -
  Horiz. % 38.69% 87.49% 95.09% 81.20% 73.50% 89.05% 100.00%
Net Worth 504,613 503,306 496,770 459,730 439,935 434,161 425,212 2.89%
  YoY % 0.26% 1.32% 8.06% 4.50% 1.33% 2.10% -
  Horiz. % 118.67% 118.37% 116.83% 108.12% 103.46% 102.10% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 4,355 6,545 6,524 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.45% 0.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.76% 100.31% 100.00%
Div Payout % - % - % - % - % 43.76 % 171.43 % 227.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -74.47% -24.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 19.25% 75.43% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 504,613 503,306 496,770 459,730 439,935 434,161 425,212 2.89%
  YoY % 0.26% 1.32% 8.06% 4.50% 1.33% 2.10% -
  Horiz. % 118.67% 118.37% 116.83% 108.12% 103.46% 102.10% 100.00%
NOSH 130,729 130,729 108,941 108,941 108,894 109,085 108,749 3.11%
  YoY % 0.00% 20.00% 0.00% 0.04% -0.17% 0.31% -
  Horiz. % 120.21% 120.21% 100.18% 100.18% 100.13% 100.31% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.79 % 2.10 % 8.36 % 6.17 % 10.28 % 3.50 % 2.37 % -16.72%
  YoY % -62.38% -74.88% 35.49% -39.98% 193.71% 47.68% -
  Horiz. % 33.33% 88.61% 352.74% 260.34% 433.76% 147.68% 100.00%
ROE 0.07 % 0.44 % 2.06 % 1.37 % 2.26 % 0.88 % 0.68 % -31.52%
  YoY % -84.09% -78.64% 50.36% -39.38% 156.82% 29.41% -
  Horiz. % 10.29% 64.71% 302.94% 201.47% 332.35% 129.41% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.24 80.76 112.53 93.85 88.88 99.95 111.28 -17.43%
  YoY % -56.36% -28.23% 19.90% 5.59% -11.08% -10.18% -
  Horiz. % 31.67% 72.57% 101.12% 84.34% 79.87% 89.82% 100.00%
EPS 0.28 1.69 9.41 5.79 9.14 3.50 2.64 -31.18%
  YoY % -83.43% -82.04% 62.52% -36.65% 161.14% 32.58% -
  Horiz. % 10.61% 64.02% 356.44% 219.32% 346.21% 132.58% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 100.00% 100.00%
NAPS 3.8600 3.8500 4.5600 4.2200 4.0400 3.9800 3.9100 -0.21%
  YoY % 0.26% -15.57% 8.06% 4.46% 1.51% 1.79% -
  Horiz. % 98.72% 98.47% 116.62% 107.93% 103.32% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 34.99 80.17 93.09 77.64 73.50 82.79 91.89 -14.85%
  YoY % -56.36% -13.88% 19.90% 5.63% -11.22% -9.90% -
  Horiz. % 38.08% 87.25% 101.31% 84.49% 79.99% 90.10% 100.00%
EPS 0.27 1.68 7.78 4.79 7.56 2.90 2.18 -29.38%
  YoY % -83.93% -78.41% 62.42% -36.64% 160.69% 33.03% -
  Horiz. % 12.39% 77.06% 356.88% 219.72% 346.79% 133.03% 100.00%
DPS 0.00 0.00 0.00 0.00 3.31 4.97 4.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.40% 0.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.87% 100.40% 100.00%
NAPS 3.8318 3.8219 3.7723 3.4910 3.3407 3.2968 3.2289 2.89%
  YoY % 0.26% 1.31% 8.06% 4.50% 1.33% 2.10% -
  Horiz. % 118.67% 118.37% 116.83% 108.12% 103.46% 102.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9300 1.5100 2.2600 2.2700 1.4100 1.6200 1.9000 -
P/RPS 2.64 1.87 2.01 2.42 1.59 1.62 1.71 7.50%
  YoY % 41.18% -6.97% -16.94% 52.20% -1.85% -5.26% -
  Horiz. % 154.39% 109.36% 117.54% 141.52% 92.98% 94.74% 100.00%
P/EPS 335.85 89.16 24.03 39.22 15.43 46.29 71.97 29.24%
  YoY % 276.68% 271.04% -38.73% 154.18% -66.67% -35.68% -
  Horiz. % 466.65% 123.88% 33.39% 54.49% 21.44% 64.32% 100.00%
EY 0.30 1.12 4.16 2.55 6.48 2.16 1.39 -22.53%
  YoY % -73.21% -73.08% 63.14% -60.65% 200.00% 55.40% -
  Horiz. % 21.58% 80.58% 299.28% 183.45% 466.19% 155.40% 100.00%
DY 0.00 0.00 0.00 0.00 2.84 3.70 3.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.24% 17.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 89.87% 117.09% 100.00%
P/NAPS 0.24 0.39 0.50 0.54 0.35 0.41 0.49 -11.21%
  YoY % -38.46% -22.00% -7.41% 54.29% -14.63% -16.33% -
  Horiz. % 48.98% 79.59% 102.04% 110.20% 71.43% 83.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 -
Price 1.0800 1.3900 1.8800 2.2300 1.5000 1.6500 1.8600 -
P/RPS 3.06 1.72 1.67 2.38 1.69 1.65 1.67 10.61%
  YoY % 77.91% 2.99% -29.83% 40.83% 2.42% -1.20% -
  Horiz. % 183.23% 102.99% 100.00% 142.51% 101.20% 98.80% 100.00%
P/EPS 390.02 82.07 19.99 38.53 16.41 47.14 70.45 32.97%
  YoY % 375.23% 310.56% -48.12% 134.80% -65.19% -33.09% -
  Horiz. % 553.61% 116.49% 28.37% 54.69% 23.29% 66.91% 100.00%
EY 0.26 1.22 5.00 2.60 6.09 2.12 1.42 -24.63%
  YoY % -78.69% -75.60% 92.31% -57.31% 187.26% 49.30% -
  Horiz. % 18.31% 85.92% 352.11% 183.10% 428.87% 149.30% 100.00%
DY 0.00 0.00 0.00 0.00 2.67 3.64 3.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% -26.65% 12.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.66% 112.69% 100.00%
P/NAPS 0.28 0.36 0.41 0.53 0.37 0.41 0.48 -8.58%
  YoY % -22.22% -12.20% -22.64% 43.24% -9.76% -14.58% -
  Horiz. % 58.33% 75.00% 85.42% 110.42% 77.08% 85.42% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS