Highlights

[CHOOBEE] YoY Quarter Result on 2018-12-31 [#4]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 15-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -75.18%    YoY -     -82.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 102,807 118,110 127,035 94,072 100,069 133,000 116,940 -2.12%
  YoY % -12.96% -7.03% 35.04% -5.99% -24.76% 13.73% -
  Horiz. % 87.91% 101.00% 108.63% 80.44% 85.57% 113.73% 100.00%
PBT -1,543 3,352 16,599 10,394 707 3,232 3,839 -
  YoY % -146.03% -79.81% 59.70% 1,370.16% -78.12% -15.81% -
  Horiz. % -40.19% 87.31% 432.38% 270.75% 18.42% 84.19% 100.00%
Tax 396 -1,024 -2,992 -2,912 53 -464 2,523 -26.54%
  YoY % 138.67% 65.78% -2.75% -5,594.34% 111.42% -118.39% -
  Horiz. % 15.70% -40.59% -118.59% -115.42% 2.10% -18.39% 100.00%
NP -1,147 2,328 13,607 7,482 760 2,768 6,362 -
  YoY % -149.27% -82.89% 81.86% 884.47% -72.54% -56.49% -
  Horiz. % -18.03% 36.59% 213.88% 117.60% 11.95% 43.51% 100.00%
NP to SH -1,147 2,328 13,607 7,482 760 2,768 6,362 -
  YoY % -149.27% -82.89% 81.86% 884.47% -72.54% -56.49% -
  Horiz. % -18.03% 36.59% 213.88% 117.60% 11.95% 43.51% 100.00%
Tax Rate - % 30.55 % 18.03 % 28.02 % -7.50 % 14.36 % -65.72 % -
  YoY % 0.00% 69.44% -35.65% 473.60% -152.23% 121.85% -
  Horiz. % 0.00% -46.49% -27.43% -42.64% 11.41% -21.85% 100.00%
Total Cost 103,954 115,782 113,428 86,590 99,309 130,232 110,578 -1.02%
  YoY % -10.22% 2.08% 30.99% -12.81% -23.74% 17.77% -
  Horiz. % 94.01% 104.71% 102.58% 78.31% 89.81% 117.77% 100.00%
Net Worth 500,692 508,535 483,698 452,105 429,942 432,636 425,948 2.73%
  YoY % -1.54% 5.13% 6.99% 5.15% -0.62% 1.57% -
  Horiz. % 117.55% 119.39% 113.56% 106.14% 100.94% 101.57% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 500,692 508,535 483,698 452,105 429,942 432,636 425,948 2.73%
  YoY % -1.54% 5.13% 6.99% 5.15% -0.62% 1.57% -
  Horiz. % 117.55% 119.39% 113.56% 106.14% 100.94% 101.57% 100.00%
NOSH 130,729 130,729 108,941 108,941 108,571 108,976 108,938 3.08%
  YoY % 0.00% 20.00% 0.00% 0.34% -0.37% 0.03% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 99.66% 100.03% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.12 % 1.97 % 10.71 % 7.95 % 0.76 % 2.08 % 5.44 % -
  YoY % -156.85% -81.61% 34.72% 946.05% -63.46% -61.76% -
  Horiz. % -20.59% 36.21% 196.88% 146.14% 13.97% 38.24% 100.00%
ROE -0.23 % 0.46 % 2.81 % 1.65 % 0.18 % 0.64 % 1.49 % -
  YoY % -150.00% -83.63% 70.30% 816.67% -71.88% -57.05% -
  Horiz. % -15.44% 30.87% 188.59% 110.74% 12.08% 42.95% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 78.64 90.35 116.61 86.35 92.17 122.04 107.35 -5.05%
  YoY % -12.96% -22.52% 35.04% -6.31% -24.48% 13.68% -
  Horiz. % 73.26% 84.16% 108.63% 80.44% 85.86% 113.68% 100.00%
EPS -0.88 1.78 12.49 6.87 0.70 2.54 5.84 -
  YoY % -149.44% -85.75% 81.80% 881.43% -72.44% -56.51% -
  Horiz. % -15.07% 30.48% 213.87% 117.64% 11.99% 43.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.8300 3.8900 4.4400 4.1500 3.9600 3.9700 3.9100 -0.34%
  YoY % -1.54% -12.39% 6.99% 4.80% -0.25% 1.53% -
  Horiz. % 97.95% 99.49% 113.55% 106.14% 101.28% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 78.07 89.69 96.47 71.43 75.99 100.99 88.80 -2.12%
  YoY % -12.96% -7.03% 35.06% -6.00% -24.75% 13.73% -
  Horiz. % 87.92% 101.00% 108.64% 80.44% 85.57% 113.73% 100.00%
EPS -0.87 1.77 10.33 5.68 0.58 2.10 4.83 -
  YoY % -149.15% -82.87% 81.87% 879.31% -72.38% -56.52% -
  Horiz. % -18.01% 36.65% 213.87% 117.60% 12.01% 43.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.8021 3.8616 3.6730 3.4331 3.2648 3.2853 3.2345 2.73%
  YoY % -1.54% 5.13% 6.99% 5.15% -0.62% 1.57% -
  Horiz. % 117.55% 119.39% 113.56% 106.14% 100.94% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2300 1.4800 2.3800 1.6600 1.4800 1.7000 1.5700 -
P/RPS 1.56 1.64 2.04 1.92 1.61 1.39 1.46 1.11%
  YoY % -4.88% -19.61% 6.25% 19.25% 15.83% -4.79% -
  Horiz. % 106.85% 112.33% 139.73% 131.51% 110.27% 95.21% 100.00%
P/EPS -140.19 83.11 19.05 24.17 211.43 66.93 26.88 -
  YoY % -268.68% 336.27% -21.18% -88.57% 215.90% 149.00% -
  Horiz. % -521.54% 309.19% 70.87% 89.92% 786.57% 249.00% 100.00%
EY -0.71 1.20 5.25 4.14 0.47 1.49 3.72 -
  YoY % -159.17% -77.14% 26.81% 780.85% -68.46% -59.95% -
  Horiz. % -19.09% 32.26% 141.13% 111.29% 12.63% 40.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.38 0.54 0.40 0.37 0.43 0.40 -3.65%
  YoY % -15.79% -29.63% 35.00% 8.11% -13.95% 7.50% -
  Horiz. % 80.00% 95.00% 135.00% 100.00% 92.50% 107.50% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 15/03/19 27/02/18 17/02/17 26/02/16 13/02/15 21/02/14 -
Price 1.1800 1.6100 2.6400 1.7700 1.3700 1.5500 1.6100 -
P/RPS 1.50 1.78 2.26 2.05 1.49 1.27 1.50 -
  YoY % -15.73% -21.24% 10.24% 37.58% 17.32% -15.33% -
  Horiz. % 100.00% 118.67% 150.67% 136.67% 99.33% 84.67% 100.00%
P/EPS -134.49 90.41 21.14 25.77 195.71 61.02 27.57 -
  YoY % -248.76% 327.67% -17.97% -86.83% 220.73% 121.33% -
  Horiz. % -487.81% 327.93% 76.68% 93.47% 709.87% 221.33% 100.00%
EY -0.74 1.11 4.73 3.88 0.51 1.64 3.63 -
  YoY % -166.67% -76.53% 21.91% 660.78% -68.90% -54.82% -
  Horiz. % -20.39% 30.58% 130.30% 106.89% 14.05% 45.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.41 0.59 0.43 0.35 0.39 0.41 -4.55%
  YoY % -24.39% -30.51% 37.21% 22.86% -10.26% -4.88% -
  Horiz. % 75.61% 100.00% 143.90% 104.88% 85.37% 95.12% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

386  378  600  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.01-0.09 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.035-0.005 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.235-0.01 
 HPPHB 0.675-0.065 
 DGB 0.095-0.01 

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