Highlights

[CHOOBEE] YoY Quarter Result on 2019-03-31 [#1]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -121.05%    YoY -     -104.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 135,874 75,370 121,423 114,602 97,322 100,743 144,891 -1.06%
  YoY % 80.28% -37.93% 5.95% 17.76% -3.40% -30.47% -
  Horiz. % 93.78% 52.02% 83.80% 79.10% 67.17% 69.53% 100.00%
PBT 36,052 4,029 -339 13,735 15,327 4,043 5,349 37.40%
  YoY % 794.81% 1,288.50% -102.47% -10.39% 279.10% -24.42% -
  Horiz. % 674.00% 75.32% -6.34% 256.78% 286.54% 75.58% 100.00%
Tax -8,692 -405 -151 -3,324 -3,775 -1,191 -1,440 34.90%
  YoY % -2,046.17% -168.21% 95.46% 11.95% -216.96% 17.29% -
  Horiz. % 603.61% 28.12% 10.49% 230.83% 262.15% 82.71% 100.00%
NP 27,360 3,624 -490 10,411 11,552 2,852 3,909 38.27%
  YoY % 654.97% 839.59% -104.71% -9.88% 305.05% -27.04% -
  Horiz. % 699.92% 92.71% -12.54% 266.33% 295.52% 72.96% 100.00%
NP to SH 27,360 3,624 -490 10,411 11,552 2,852 3,909 38.27%
  YoY % 654.97% 839.59% -104.71% -9.88% 305.05% -27.04% -
  Horiz. % 699.92% 92.71% -12.54% 266.33% 295.52% 72.96% 100.00%
Tax Rate 24.11 % 10.05 % - % 24.20 % 24.63 % 29.46 % 26.92 % -1.82%
  YoY % 139.90% 0.00% 0.00% -1.75% -16.40% 9.44% -
  Horiz. % 89.56% 37.33% 0.00% 89.90% 91.49% 109.44% 100.00%
Total Cost 108,514 71,746 121,913 104,191 85,770 97,891 140,982 -4.26%
  YoY % 51.25% -41.15% 17.01% 21.48% -12.38% -30.56% -
  Horiz. % 76.97% 50.89% 86.47% 73.90% 60.84% 69.44% 100.00%
Net Worth 547,754 504,613 507,228 493,502 462,999 434,331 435,543 3.89%
  YoY % 8.55% -0.52% 2.78% 6.59% 6.60% -0.28% -
  Horiz. % 125.76% 115.86% 116.46% 113.31% 106.30% 99.72% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 547,754 504,613 507,228 493,502 462,999 434,331 435,543 3.89%
  YoY % 8.55% -0.52% 2.78% 6.59% 6.60% -0.28% -
  Horiz. % 125.76% 115.86% 116.46% 113.31% 106.30% 99.72% 100.00%
NOSH 130,729 130,729 130,729 108,941 108,941 108,854 108,885 3.09%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.08% -0.03% -
  Horiz. % 120.06% 120.06% 120.06% 100.05% 100.05% 99.97% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 20.14 % 4.81 % -0.40 % 9.08 % 11.87 % 2.83 % 2.70 % 39.74%
  YoY % 318.71% 1,302.50% -104.41% -23.50% 319.43% 4.81% -
  Horiz. % 745.93% 178.15% -14.81% 336.30% 439.63% 104.81% 100.00%
ROE 4.99 % 0.72 % -0.10 % 2.11 % 2.50 % 0.66 % 0.90 % 33.00%
  YoY % 593.06% 820.00% -104.74% -15.60% 278.79% -26.67% -
  Horiz. % 554.44% 80.00% -11.11% 234.44% 277.78% 73.33% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.94 57.65 92.88 105.20 89.33 92.55 133.07 -4.03%
  YoY % 80.29% -37.93% -11.71% 17.77% -3.48% -30.45% -
  Horiz. % 78.11% 43.32% 69.80% 79.06% 67.13% 69.55% 100.00%
EPS 20.93 2.77 -0.37 9.56 10.60 2.62 3.59 34.12%
  YoY % 655.60% 848.65% -103.87% -9.81% 304.58% -27.02% -
  Horiz. % 583.01% 77.16% -10.31% 266.30% 295.26% 72.98% 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 4.1900 3.8600 3.8800 4.5300 4.2500 3.9900 4.0000 0.78%
  YoY % 8.55% -0.52% -14.35% 6.59% 6.52% -0.25% -
  Horiz. % 104.75% 96.50% 97.00% 113.25% 106.25% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.18 57.23 92.20 87.02 73.90 76.50 110.02 -1.06%
  YoY % 80.29% -37.93% 5.95% 17.75% -3.40% -30.47% -
  Horiz. % 93.78% 52.02% 83.80% 79.09% 67.17% 69.53% 100.00%
EPS 20.78 2.75 -0.37 7.91 8.77 2.17 2.97 38.26%
  YoY % 655.64% 843.24% -104.68% -9.81% 304.15% -26.94% -
  Horiz. % 699.66% 92.59% -12.46% 266.33% 295.29% 73.06% 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 4.1594 3.8318 3.8517 3.7475 3.5158 3.2981 3.3073 3.89%
  YoY % 8.55% -0.52% 2.78% 6.59% 6.60% -0.28% -
  Horiz. % 125.76% 115.86% 116.46% 113.31% 106.30% 99.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.4800 0.7950 1.5800 2.3800 1.7900 1.4600 1.6800 -
P/RPS 1.42 1.38 1.70 2.26 2.00 1.58 1.26 2.01%
  YoY % 2.90% -18.82% -24.78% 13.00% 26.58% 25.40% -
  Horiz. % 112.70% 109.52% 134.92% 179.37% 158.73% 125.40% 100.00%
P/EPS 7.07 28.68 -421.53 24.90 16.88 55.73 46.80 -27.00%
  YoY % -75.35% 106.80% -1,792.89% 47.51% -69.71% 19.08% -
  Horiz. % 15.11% 61.28% -900.71% 53.21% 36.07% 119.08% 100.00%
EY 14.14 3.49 -0.24 4.02 5.92 1.79 2.14 36.95%
  YoY % 305.16% 1,554.17% -105.97% -32.09% 230.73% -16.36% -
  Horiz. % 660.75% 163.08% -11.21% 187.85% 276.64% 83.64% 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 0.35 0.21 0.41 0.53 0.42 0.37 0.42 -2.99%
  YoY % 66.67% -48.78% -22.64% 26.19% 13.51% -11.90% -
  Horiz. % 83.33% 50.00% 97.62% 126.19% 100.00% 88.10% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 11/06/20 24/05/19 25/05/18 19/05/17 27/05/16 15/05/15 -
Price 1.6400 0.9200 1.5000 2.3400 2.1200 1.4800 1.6400 -
P/RPS 1.58 1.60 1.61 2.22 2.37 1.60 1.23 4.26%
  YoY % -1.25% -0.62% -27.48% -6.33% 48.12% 30.08% -
  Horiz. % 128.46% 130.08% 130.89% 180.49% 192.68% 130.08% 100.00%
P/EPS 7.84 33.19 -400.19 24.49 19.99 56.49 45.68 -25.43%
  YoY % -76.38% 108.29% -1,734.10% 22.51% -64.61% 23.66% -
  Horiz. % 17.16% 72.66% -876.07% 53.61% 43.76% 123.66% 100.00%
EY 12.76 3.01 -0.25 4.08 5.00 1.77 2.19 34.11%
  YoY % 323.92% 1,304.00% -106.13% -18.40% 182.49% -19.18% -
  Horiz. % 582.65% 137.44% -11.42% 186.30% 228.31% 80.82% 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 0.39 0.24 0.39 0.52 0.50 0.37 0.41 -0.83%
  YoY % 62.50% -38.46% -25.00% 4.00% 35.14% -9.76% -
  Horiz. % 95.12% 58.54% 95.12% 126.83% 121.95% 90.24% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS