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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 118,110 127,035 94,072 100,069 133,000 116,940 103,489 2.23%
  YoY % -7.03% 35.04% -5.99% -24.76% 13.73% 13.00% -
  Horiz. % 114.13% 122.75% 90.90% 96.70% 128.52% 113.00% 100.00%
PBT 3,352 16,599 10,394 707 3,232 3,839 307 48.92%
  YoY % -79.81% 59.70% 1,370.16% -78.12% -15.81% 1,150.49% -
  Horiz. % 1,091.86% 5,406.84% 3,385.67% 230.29% 1,052.77% 1,250.49% 100.00%
Tax -1,024 -2,992 -2,912 53 -464 2,523 511 -
  YoY % 65.78% -2.75% -5,594.34% 111.42% -118.39% 393.74% -
  Horiz. % -200.39% -585.52% -569.86% 10.37% -90.80% 493.74% 100.00%
NP 2,328 13,607 7,482 760 2,768 6,362 818 19.03%
  YoY % -82.89% 81.86% 884.47% -72.54% -56.49% 677.75% -
  Horiz. % 284.60% 1,663.45% 914.67% 92.91% 338.39% 777.75% 100.00%
NP to SH 2,328 13,607 7,482 760 2,768 6,362 818 19.03%
  YoY % -82.89% 81.86% 884.47% -72.54% -56.49% 677.75% -
  Horiz. % 284.60% 1,663.45% 914.67% 92.91% 338.39% 777.75% 100.00%
Tax Rate 30.55 % 18.03 % 28.02 % -7.50 % 14.36 % -65.72 % -166.45 % -
  YoY % 69.44% -35.65% 473.60% -152.23% 121.85% 60.52% -
  Horiz. % -18.35% -10.83% -16.83% 4.51% -8.63% 39.48% 100.00%
Total Cost 115,782 113,428 86,590 99,309 130,232 110,578 102,671 2.02%
  YoY % 2.08% 30.99% -12.81% -23.74% 17.77% 7.70% -
  Horiz. % 112.77% 110.48% 84.34% 96.73% 126.84% 107.70% 100.00%
Net Worth 508,535 483,698 452,105 429,942 432,636 425,948 329,062 7.52%
  YoY % 5.13% 6.99% 5.15% -0.62% 1.57% 29.44% -
  Horiz. % 154.54% 146.99% 137.39% 130.66% 131.48% 129.44% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 508,535 483,698 452,105 429,942 432,636 425,948 329,062 7.52%
  YoY % 5.13% 6.99% 5.15% -0.62% 1.57% 29.44% -
  Horiz. % 154.54% 146.99% 137.39% 130.66% 131.48% 129.44% 100.00%
NOSH 130,729 108,941 108,941 108,571 108,976 108,938 109,687 2.97%
  YoY % 20.00% 0.00% 0.34% -0.37% 0.03% -0.68% -
  Horiz. % 119.18% 99.32% 99.32% 98.98% 99.35% 99.32% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.97 % 10.71 % 7.95 % 0.76 % 2.08 % 5.44 % 0.79 % 16.44%
  YoY % -81.61% 34.72% 946.05% -63.46% -61.76% 588.61% -
  Horiz. % 249.37% 1,355.70% 1,006.33% 96.20% 263.29% 688.61% 100.00%
ROE 0.46 % 2.81 % 1.65 % 0.18 % 0.64 % 1.49 % 0.25 % 10.69%
  YoY % -83.63% 70.30% 816.67% -71.88% -57.05% 496.00% -
  Horiz. % 184.00% 1,124.00% 660.00% 72.00% 256.00% 596.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 90.35 116.61 86.35 92.17 122.04 107.35 94.35 -0.72%
  YoY % -22.52% 35.04% -6.31% -24.48% 13.68% 13.78% -
  Horiz. % 95.76% 123.59% 91.52% 97.69% 129.35% 113.78% 100.00%
EPS 1.78 12.49 6.87 0.70 2.54 5.84 0.75 15.49%
  YoY % -85.75% 81.80% 881.43% -72.44% -56.51% 678.67% -
  Horiz. % 237.33% 1,665.33% 916.00% 93.33% 338.67% 778.67% 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 3.8900 4.4400 4.1500 3.9600 3.9700 3.9100 3.0000 4.42%
  YoY % -12.39% 6.99% 4.80% -0.25% 1.53% 30.33% -
  Horiz. % 129.67% 148.00% 138.33% 132.00% 132.33% 130.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 89.69 96.47 71.43 75.99 100.99 88.80 78.59 2.23%
  YoY % -7.03% 35.06% -6.00% -24.75% 13.73% 12.99% -
  Horiz. % 114.12% 122.75% 90.89% 96.69% 128.50% 112.99% 100.00%
EPS 1.77 10.33 5.68 0.58 2.10 4.83 0.62 19.10%
  YoY % -82.87% 81.87% 879.31% -72.38% -56.52% 679.03% -
  Horiz. % 285.48% 1,666.13% 916.13% 93.55% 338.71% 779.03% 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 3.8616 3.6730 3.4331 3.2648 3.2853 3.2345 2.4988 7.52%
  YoY % 5.13% 6.99% 5.15% -0.62% 1.57% 29.44% -
  Horiz. % 154.54% 146.99% 137.39% 130.65% 131.48% 129.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.4800 2.3800 1.6600 1.4800 1.7000 1.5700 1.3000 -
P/RPS 1.64 2.04 1.92 1.61 1.39 1.46 1.38 2.92%
  YoY % -19.61% 6.25% 19.25% 15.83% -4.79% 5.80% -
  Horiz. % 118.84% 147.83% 139.13% 116.67% 100.72% 105.80% 100.00%
P/EPS 83.11 19.05 24.17 211.43 66.93 26.88 174.32 -11.61%
  YoY % 336.27% -21.18% -88.57% 215.90% 149.00% -84.58% -
  Horiz. % 47.68% 10.93% 13.87% 121.29% 38.39% 15.42% 100.00%
EY 1.20 5.25 4.14 0.47 1.49 3.72 0.57 13.20%
  YoY % -77.14% 26.81% 780.85% -68.46% -59.95% 552.63% -
  Horiz. % 210.53% 921.05% 726.32% 82.46% 261.40% 652.63% 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 0.38 0.54 0.40 0.37 0.43 0.40 0.43 -2.04%
  YoY % -29.63% 35.00% 8.11% -13.95% 7.50% -6.98% -
  Horiz. % 88.37% 125.58% 93.02% 86.05% 100.00% 93.02% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/03/19 27/02/18 17/02/17 26/02/16 13/02/15 21/02/14 22/02/13 -
Price 1.6100 2.6400 1.7700 1.3700 1.5500 1.6100 1.3200 -
P/RPS 1.78 2.26 2.05 1.49 1.27 1.50 1.40 4.08%
  YoY % -21.24% 10.24% 37.58% 17.32% -15.33% 7.14% -
  Horiz. % 127.14% 161.43% 146.43% 106.43% 90.71% 107.14% 100.00%
P/EPS 90.41 21.14 25.77 195.71 61.02 27.57 177.00 -10.59%
  YoY % 327.67% -17.97% -86.83% 220.73% 121.33% -84.42% -
  Horiz. % 51.08% 11.94% 14.56% 110.57% 34.47% 15.58% 100.00%
EY 1.11 4.73 3.88 0.51 1.64 3.63 0.56 12.07%
  YoY % -76.53% 21.91% 660.78% -68.90% -54.82% 548.21% -
  Horiz. % 198.21% 844.64% 692.86% 91.07% 292.86% 648.21% 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 0.41 0.59 0.43 0.35 0.39 0.41 0.44 -1.17%
  YoY % -30.51% 37.21% 22.86% -10.26% -4.88% -6.82% -
  Horiz. % 93.18% 134.09% 97.73% 79.55% 88.64% 93.18% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers