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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS