Highlights

[CHOOBEE] YoY Quarter Result on 2018-09-30 [#3]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -8.47%    YoY -     -8.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 113,335 144,955 130,394 78,022 107,219 124,246 121,003 -1.08%
  YoY % -21.81% 11.17% 67.12% -27.23% -13.70% 2.68% -
  Horiz. % 93.66% 119.79% 107.76% 64.48% 88.61% 102.68% 100.00%
PBT -1,666 12,598 13,635 5,556 769 5,600 3,405 -
  YoY % -113.22% -7.61% 145.41% 622.50% -86.27% 64.46% -
  Horiz. % -48.93% 369.99% 400.44% 163.17% 22.58% 164.46% 100.00%
Tax -28 -3,220 -3,415 -1,128 -3,326 -2,064 -503 -38.19%
  YoY % 99.13% 5.71% -202.75% 66.09% -61.14% -310.34% -
  Horiz. % 5.57% 640.16% 678.93% 224.25% 661.23% 410.34% 100.00%
NP -1,694 9,378 10,220 4,428 -2,557 3,536 2,902 -
  YoY % -118.06% -8.24% 130.80% 273.17% -172.31% 21.85% -
  Horiz. % -58.37% 323.16% 352.17% 152.58% -88.11% 121.85% 100.00%
NP to SH -1,694 9,378 10,220 4,428 -2,557 3,536 2,902 -
  YoY % -118.06% -8.24% 130.80% 273.17% -172.31% 21.85% -
  Horiz. % -58.37% 323.16% 352.17% 152.58% -88.11% 121.85% 100.00%
Tax Rate - % 25.56 % 25.05 % 20.30 % 432.51 % 36.86 % 14.77 % -
  YoY % 0.00% 2.04% 23.40% -95.31% 1,073.39% 149.56% -
  Horiz. % 0.00% 173.05% 169.60% 137.44% 2,928.30% 249.56% 100.00%
Total Cost 115,029 135,577 120,174 73,594 109,776 120,710 118,101 -0.44%
  YoY % -15.16% 12.82% 63.29% -32.96% -9.06% 2.21% -
  Horiz. % 97.40% 114.80% 101.76% 62.31% 92.95% 102.21% 100.00%
Net Worth 501,999 505,921 470,625 444,981 429,793 428,672 421,117 2.97%
  YoY % -0.78% 7.50% 5.76% 3.53% 0.26% 1.79% -
  Horiz. % 119.21% 120.14% 111.76% 105.67% 102.06% 101.79% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 6,536 7,843 9,804 - - 6,528 - -
  YoY % -16.67% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.13% 120.16% 150.19% 0.00% 0.00% 100.00% -
Div Payout % - % 83.64 % 95.94 % - % - % 184.62 % - % -
  YoY % 0.00% -12.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.30% 51.97% 0.00% 0.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 501,999 505,921 470,625 444,981 429,793 428,672 421,117 2.97%
  YoY % -0.78% 7.50% 5.76% 3.53% 0.26% 1.79% -
  Horiz. % 119.21% 120.14% 111.76% 105.67% 102.06% 101.79% 100.00%
NOSH 130,729 130,729 108,941 109,064 108,808 108,800 109,097 3.06%
  YoY % 0.00% 20.00% -0.11% 0.23% 0.01% -0.27% -
  Horiz. % 119.83% 119.83% 99.86% 99.97% 99.73% 99.73% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.49 % 6.47 % 7.84 % 5.68 % -2.38 % 2.85 % 2.40 % -
  YoY % -123.03% -17.47% 38.03% 338.66% -183.51% 18.75% -
  Horiz. % -62.08% 269.58% 326.67% 236.67% -99.17% 118.75% 100.00%
ROE -0.34 % 1.85 % 2.17 % 1.00 % -0.59 % 0.82 % 0.69 % -
  YoY % -118.38% -14.75% 117.00% 269.49% -171.95% 18.84% -
  Horiz. % -49.28% 268.12% 314.49% 144.93% -85.51% 118.84% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.69 110.88 119.69 71.54 98.54 114.20 110.91 -4.02%
  YoY % -21.82% -7.36% 67.31% -27.40% -13.71% 2.97% -
  Horiz. % 78.16% 99.97% 107.92% 64.50% 88.85% 102.97% 100.00%
EPS -1.30 7.17 9.38 4.06 -2.35 3.25 2.66 -
  YoY % -118.13% -23.56% 131.03% 272.77% -172.31% 22.18% -
  Horiz. % -48.87% 269.55% 352.63% 152.63% -88.35% 122.18% 100.00%
DPS 5.00 6.00 9.00 0.00 0.00 6.00 0.00 -
  YoY % -16.67% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 100.00% 150.00% 0.00% 0.00% 100.00% -
NAPS 3.8400 3.8700 4.3200 4.0800 3.9500 3.9400 3.8600 -0.09%
  YoY % -0.78% -10.42% 5.88% 3.29% 0.25% 2.07% -
  Horiz. % 99.48% 100.26% 111.92% 105.70% 102.33% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.06 110.07 99.02 59.25 81.42 94.35 91.88 -1.08%
  YoY % -21.81% 11.16% 67.12% -27.23% -13.70% 2.69% -
  Horiz. % 93.67% 119.80% 107.77% 64.49% 88.62% 102.69% 100.00%
EPS -1.29 7.12 7.76 3.36 -1.94 2.69 2.20 -
  YoY % -118.12% -8.25% 130.95% 273.20% -172.12% 22.27% -
  Horiz. % -58.64% 323.64% 352.73% 152.73% -88.18% 122.27% 100.00%
DPS 4.96 5.96 7.45 0.00 0.00 4.96 0.00 -
  YoY % -16.78% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 120.16% 150.20% 0.00% 0.00% 100.00% -
NAPS 3.8120 3.8418 3.5737 3.3790 3.2637 3.2552 3.1978 2.97%
  YoY % -0.78% 7.50% 5.76% 3.53% 0.26% 1.79% -
  Horiz. % 119.21% 120.14% 111.75% 105.67% 102.06% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.4300 1.7200 2.3200 1.8700 1.5100 1.7600 1.5400 -
P/RPS 1.65 1.55 1.94 2.61 1.53 1.54 1.39 2.90%
  YoY % 6.45% -20.10% -25.67% 70.59% -0.65% 10.79% -
  Horiz. % 118.71% 111.51% 139.57% 187.77% 110.07% 110.79% 100.00%
P/EPS -110.36 23.98 24.73 46.06 -64.26 54.15 57.89 -
  YoY % -560.22% -3.03% -46.31% 171.68% -218.67% -6.46% -
  Horiz. % -190.64% 41.42% 42.72% 79.56% -111.00% 93.54% 100.00%
EY -0.91 4.17 4.04 2.17 -1.56 1.85 1.73 -
  YoY % -121.82% 3.22% 86.18% 239.10% -184.32% 6.94% -
  Horiz. % -52.60% 241.04% 233.53% 125.43% -90.17% 106.94% 100.00%
DY 3.50 3.49 3.88 0.00 0.00 3.41 0.00 -
  YoY % 0.29% -10.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.64% 102.35% 113.78% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.44 0.54 0.46 0.38 0.45 0.40 -1.29%
  YoY % -15.91% -18.52% 17.39% 21.05% -15.56% 12.50% -
  Horiz. % 92.50% 110.00% 135.00% 115.00% 95.00% 112.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 30/11/18 24/11/17 29/11/16 26/11/15 21/11/14 22/11/13 -
Price 1.3200 1.6000 2.4500 1.8000 1.5200 1.6800 1.6400 -
P/RPS 1.52 1.44 2.05 2.52 1.54 1.47 1.48 0.45%
  YoY % 5.56% -29.76% -18.65% 63.64% 4.76% -0.68% -
  Horiz. % 102.70% 97.30% 138.51% 170.27% 104.05% 99.32% 100.00%
P/EPS -101.87 22.30 26.12 44.33 -64.68 51.69 61.65 -
  YoY % -556.82% -14.62% -41.08% 168.54% -225.13% -16.16% -
  Horiz. % -165.24% 36.17% 42.37% 71.91% -104.91% 83.84% 100.00%
EY -0.98 4.48 3.83 2.26 -1.55 1.93 1.62 -
  YoY % -121.88% 16.97% 69.47% 245.81% -180.31% 19.14% -
  Horiz. % -60.49% 276.54% 236.42% 139.51% -95.68% 119.14% 100.00%
DY 3.79 3.75 3.67 0.00 0.00 3.57 0.00 -
  YoY % 1.07% 2.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.16% 105.04% 102.80% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.41 0.57 0.44 0.38 0.43 0.42 -3.46%
  YoY % -17.07% -28.07% 29.55% 15.79% -11.63% 2.38% -
  Horiz. % 80.95% 97.62% 135.71% 104.76% 90.48% 102.38% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers