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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 144,955 130,394 78,022 107,219 124,246 121,003 109,062 4.85%
  YoY % 11.17% 67.12% -27.23% -13.70% 2.68% 10.95% -
  Horiz. % 132.91% 119.56% 71.54% 98.31% 113.92% 110.95% 100.00%
PBT 12,598 13,635 5,556 769 5,600 3,405 4,052 20.80%
  YoY % -7.61% 145.41% 622.50% -86.27% 64.46% -15.97% -
  Horiz. % 310.91% 336.50% 137.12% 18.98% 138.20% 84.03% 100.00%
Tax -3,220 -3,415 -1,128 -3,326 -2,064 -503 -1,182 18.17%
  YoY % 5.71% -202.75% 66.09% -61.14% -310.34% 57.45% -
  Horiz. % 272.42% 288.92% 95.43% 281.39% 174.62% 42.55% 100.00%
NP 9,378 10,220 4,428 -2,557 3,536 2,902 2,870 21.81%
  YoY % -8.24% 130.80% 273.17% -172.31% 21.85% 1.11% -
  Horiz. % 326.76% 356.10% 154.29% -89.09% 123.21% 101.11% 100.00%
NP to SH 9,378 10,220 4,428 -2,557 3,536 2,902 2,870 21.81%
  YoY % -8.24% 130.80% 273.17% -172.31% 21.85% 1.11% -
  Horiz. % 326.76% 356.10% 154.29% -89.09% 123.21% 101.11% 100.00%
Tax Rate 25.56 % 25.05 % 20.30 % 432.51 % 36.86 % 14.77 % 29.17 % -2.18%
  YoY % 2.04% 23.40% -95.31% 1,073.39% 149.56% -49.37% -
  Horiz. % 87.62% 85.88% 69.59% 1,482.72% 126.36% 50.63% 100.00%
Total Cost 135,577 120,174 73,594 109,776 120,710 118,101 106,192 4.15%
  YoY % 12.82% 63.29% -32.96% -9.06% 2.21% 11.21% -
  Horiz. % 127.67% 113.17% 69.30% 103.38% 113.67% 111.21% 100.00%
Net Worth 505,921 470,625 444,981 429,793 428,672 421,117 408,129 3.64%
  YoY % 7.50% 5.76% 3.53% 0.26% 1.79% 3.18% -
  Horiz. % 123.96% 115.31% 109.03% 105.31% 105.03% 103.18% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,843 9,804 - - 6,528 - - -
  YoY % -20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.16% 150.19% 0.00% 0.00% 100.00% - -
Div Payout % 83.64 % 95.94 % - % - % 184.62 % - % - % -
  YoY % -12.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.30% 51.97% 0.00% 0.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 505,921 470,625 444,981 429,793 428,672 421,117 408,129 3.64%
  YoY % 7.50% 5.76% 3.53% 0.26% 1.79% 3.18% -
  Horiz. % 123.96% 115.31% 109.03% 105.31% 105.03% 103.18% 100.00%
NOSH 130,729 108,941 109,064 108,808 108,800 109,097 109,125 3.05%
  YoY % 20.00% -0.11% 0.23% 0.01% -0.27% -0.03% -
  Horiz. % 119.80% 99.83% 99.94% 99.71% 99.70% 99.97% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.47 % 7.84 % 5.68 % -2.38 % 2.85 % 2.40 % 2.63 % 16.18%
  YoY % -17.47% 38.03% 338.66% -183.51% 18.75% -8.75% -
  Horiz. % 246.01% 298.10% 215.97% -90.49% 108.37% 91.25% 100.00%
ROE 1.85 % 2.17 % 1.00 % -0.59 % 0.82 % 0.69 % 0.70 % 17.57%
  YoY % -14.75% 117.00% 269.49% -171.95% 18.84% -1.43% -
  Horiz. % 264.29% 310.00% 142.86% -84.29% 117.14% 98.57% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 110.88 119.69 71.54 98.54 114.20 110.91 99.94 1.75%
  YoY % -7.36% 67.31% -27.40% -13.71% 2.97% 10.98% -
  Horiz. % 110.95% 119.76% 71.58% 98.60% 114.27% 110.98% 100.00%
EPS 7.17 9.38 4.06 -2.35 3.25 2.66 2.63 18.18%
  YoY % -23.56% 131.03% 272.77% -172.31% 22.18% 1.14% -
  Horiz. % 272.62% 356.65% 154.37% -89.35% 123.57% 101.14% 100.00%
DPS 6.00 9.00 0.00 0.00 6.00 0.00 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 0.00% 0.00% 100.00% - -
NAPS 3.8700 4.3200 4.0800 3.9500 3.9400 3.8600 3.7400 0.57%
  YoY % -10.42% 5.88% 3.29% 0.25% 2.07% 3.21% -
  Horiz. % 103.48% 115.51% 109.09% 105.61% 105.35% 103.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 110.07 99.02 59.25 81.42 94.35 91.88 82.82 4.85%
  YoY % 11.16% 67.12% -27.23% -13.70% 2.69% 10.94% -
  Horiz. % 132.90% 119.56% 71.54% 98.31% 113.92% 110.94% 100.00%
EPS 7.12 7.76 3.36 -1.94 2.69 2.20 2.18 21.80%
  YoY % -8.25% 130.95% 273.20% -172.12% 22.27% 0.92% -
  Horiz. % 326.61% 355.96% 154.13% -88.99% 123.39% 100.92% 100.00%
DPS 5.96 7.45 0.00 0.00 4.96 0.00 0.00 -
  YoY % -20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.16% 150.20% 0.00% 0.00% 100.00% - -
NAPS 3.8418 3.5737 3.3790 3.2637 3.2552 3.1978 3.0992 3.64%
  YoY % 7.50% 5.76% 3.53% 0.26% 1.79% 3.18% -
  Horiz. % 123.96% 115.31% 109.03% 105.31% 105.03% 103.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.7200 2.3200 1.8700 1.5100 1.7600 1.5400 1.3400 -
P/RPS 1.55 1.94 2.61 1.53 1.54 1.39 1.34 2.45%
  YoY % -20.10% -25.67% 70.59% -0.65% 10.79% 3.73% -
  Horiz. % 115.67% 144.78% 194.78% 114.18% 114.93% 103.73% 100.00%
P/EPS 23.98 24.73 46.06 -64.26 54.15 57.89 50.95 -11.80%
  YoY % -3.03% -46.31% 171.68% -218.67% -6.46% 13.62% -
  Horiz. % 47.07% 48.54% 90.40% -126.12% 106.28% 113.62% 100.00%
EY 4.17 4.04 2.17 -1.56 1.85 1.73 1.96 13.40%
  YoY % 3.22% 86.18% 239.10% -184.32% 6.94% -11.73% -
  Horiz. % 212.76% 206.12% 110.71% -79.59% 94.39% 88.27% 100.00%
DY 3.49 3.88 0.00 0.00 3.41 0.00 0.00 -
  YoY % -10.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.35% 113.78% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.54 0.46 0.38 0.45 0.40 0.36 3.40%
  YoY % -18.52% 17.39% 21.05% -15.56% 12.50% 11.11% -
  Horiz. % 122.22% 150.00% 127.78% 105.56% 125.00% 111.11% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 24/11/17 29/11/16 26/11/15 21/11/14 22/11/13 23/11/12 -
Price 1.6000 2.4500 1.8000 1.5200 1.6800 1.6400 1.3300 -
P/RPS 1.44 2.05 2.52 1.54 1.47 1.48 1.33 1.33%
  YoY % -29.76% -18.65% 63.64% 4.76% -0.68% 11.28% -
  Horiz. % 108.27% 154.14% 189.47% 115.79% 110.53% 111.28% 100.00%
P/EPS 22.30 26.12 44.33 -64.68 51.69 61.65 50.57 -12.75%
  YoY % -14.62% -41.08% 168.54% -225.13% -16.16% 21.91% -
  Horiz. % 44.10% 51.65% 87.66% -127.90% 102.21% 121.91% 100.00%
EY 4.48 3.83 2.26 -1.55 1.93 1.62 1.98 14.57%
  YoY % 16.97% 69.47% 245.81% -180.31% 19.14% -18.18% -
  Horiz. % 226.26% 193.43% 114.14% -78.28% 97.47% 81.82% 100.00%
DY 3.75 3.67 0.00 0.00 3.57 0.00 0.00 -
  YoY % 2.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.04% 102.80% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 0.57 0.44 0.38 0.43 0.42 0.36 2.19%
  YoY % -28.07% 29.55% 15.79% -11.63% 2.38% 16.67% -
  Horiz. % 113.89% 158.33% 122.22% 105.56% 119.44% 116.67% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers