[CHOOBEE] YoY TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 443,139 500,258 456,994 369,625 461,206 494,270 469,070 -0.94% YoY % -11.42% 9.47% 23.64% -19.86% -6.69% 5.37% - Horiz. % 94.47% 106.65% 97.43% 78.80% 98.32% 105.37% 100.00%
PBT -949 43,126 53,923 33,278 5,501 16,756 23,292 - YoY % -102.20% -20.02% 62.04% 504.94% -67.17% -28.06% - Horiz. % -4.07% 185.15% 231.51% 142.87% 23.62% 71.94% 100.00%
Tax -168 -10,763 -12,239 -8,563 429 -4,630 -873 -24.01% YoY % 98.44% 12.06% -42.93% -2,096.04% 109.27% -430.36% - Horiz. % 19.24% 1,232.88% 1,401.95% 980.87% -49.14% 530.36% 100.00%
NP -1,117 32,363 41,684 24,715 5,930 12,126 22,419 - YoY % -103.45% -22.36% 68.66% 316.78% -51.10% -45.91% - Horiz. % -4.98% 144.36% 185.93% 110.24% 26.45% 54.09% 100.00%
NP to SH -1,117 32,363 41,684 24,715 5,930 12,126 22,419 - YoY % -103.45% -22.36% 68.66% 316.78% -51.10% -45.91% - Horiz. % -4.98% 144.36% 185.93% 110.24% 26.45% 54.09% 100.00%
Tax Rate - % 24.96 % 22.70 % 25.73 % -7.80 % 27.63 % 3.75 % - YoY % 0.00% 9.96% -11.78% 429.87% -128.23% 636.80% - Horiz. % 0.00% 665.60% 605.33% 686.13% -208.00% 736.80% 100.00%
Total Cost 444,256 467,895 415,310 344,910 455,276 482,144 446,651 -0.09% YoY % -5.05% 12.66% 20.41% -24.24% -5.57% 7.95% - Horiz. % 99.46% 104.76% 92.98% 77.22% 101.93% 107.95% 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 6,536 7,843 9,804 4,355 6,545 13,052 5,452 3.07% YoY % -16.67% -20.00% 125.10% -33.45% -49.86% 139.38% - Horiz. % 119.87% 143.84% 179.81% 79.88% 120.03% 239.38% 100.00%
Div Payout % - % 24.24 % 23.52 % 17.62 % 110.37 % 107.64 % 24.32 % - YoY % 0.00% 3.06% 33.48% -84.04% 2.54% 342.60% - Horiz. % 0.00% 99.67% 96.71% 72.45% 453.82% 442.60% 100.00%
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 -0.25 % 6.47 % 9.12 % 6.69 % 1.29 % 2.45 % 4.78 % - YoY % -103.86% -29.06% 36.32% 418.60% -47.35% -48.74% - Horiz. % -5.23% 135.36% 190.79% 139.96% 26.99% 51.26% 100.00%
ROE -0.22 % 6.36 % 8.62 % 5.47 % 1.38 % 2.80 % 5.26 % - YoY % -103.46% -26.22% 57.59% 296.38% -50.71% -46.77% - Horiz. % -4.18% 120.91% 163.88% 103.99% 26.24% 53.23% 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 338.98 382.67 419.49 339.29 424.79 453.56 430.58 -3.91% YoY % -11.42% -8.78% 23.64% -20.13% -6.34% 5.34% - Horiz. % 78.73% 88.87% 97.42% 78.80% 98.66% 105.34% 100.00%
EPS -0.85 24.76 38.26 22.69 5.46 11.13 20.58 - YoY % -103.43% -35.28% 68.62% 315.57% -50.94% -45.92% - Horiz. % -4.13% 120.31% 185.91% 110.25% 26.53% 54.08% 100.00%
DPS 5.00 6.00 9.00 4.00 6.00 12.00 5.00 - YoY % -16.67% -33.33% 125.00% -33.33% -50.00% 140.00% - Horiz. % 100.00% 120.00% 180.00% 80.00% 120.00% 240.00% 100.00%
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 336.50 379.88 347.02 280.68 350.22 375.33 356.19 -0.94% YoY % -11.42% 9.47% 23.64% -19.86% -6.69% 5.37% - Horiz. % 94.47% 106.65% 97.43% 78.80% 98.32% 105.37% 100.00%
EPS -0.85 24.58 31.65 18.77 4.50 9.21 17.02 - YoY % -103.46% -22.34% 68.62% 317.11% -51.14% -45.89% - Horiz. % -4.99% 144.42% 185.96% 110.28% 26.44% 54.11% 100.00%
DPS 4.96 5.96 7.45 3.31 4.97 9.91 4.14 3.06% YoY % -16.78% -20.00% 125.08% -33.40% -49.85% 139.37% - Horiz. % 119.81% 143.96% 179.95% 79.95% 120.05% 239.37% 100.00%
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 0.36 0.39 0.57 0.49 0.35 0.37 0.36 - YoY % -7.69% -31.58% 16.33% 40.00% -5.41% 2.78% - Horiz. % 100.00% 108.33% 158.33% 136.11% 97.22% 102.78% 100.00%
P/EPS -143.95 5.98 6.22 7.32 27.10 15.28 7.63 - YoY % -2,507.19% -3.86% -15.03% -72.99% 77.36% 100.26% - Horiz. % -1,886.63% 78.37% 81.52% 95.94% 355.18% 200.26% 100.00%
EY -0.69 16.73 16.08 13.67 3.69 6.55 13.11 - YoY % -104.12% 4.04% 17.63% 270.46% -43.66% -50.04% - Horiz. % -5.26% 127.61% 122.65% 104.27% 28.15% 49.96% 100.00%
DY 4.07 4.05 3.78 2.41 4.05 7.06 3.18 4.20% YoY % 0.49% 7.14% 56.85% -40.49% -42.63% 122.01% - Horiz. % 127.99% 127.36% 118.87% 75.79% 127.36% 222.01% 100.00%
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 0.35 0.42 0.63 0.52 0.32 0.34 0.37 -0.92% YoY % -16.67% -33.33% 21.15% 62.50% -5.88% -8.11% - Horiz. % 94.59% 113.51% 170.27% 140.54% 86.49% 91.89% 100.00%
P/EPS -138.10 6.50 6.90 7.80 25.08 13.93 7.82 - YoY % -2,224.62% -5.80% -11.54% -68.90% 80.04% 78.13% - Horiz. % -1,765.98% 83.12% 88.24% 99.74% 320.72% 178.13% 100.00%
EY -0.72 15.38 14.49 12.82 3.99 7.18 12.78 - YoY % -104.68% 6.14% 13.03% 221.30% -44.43% -43.82% - Horiz. % -5.63% 120.34% 113.38% 100.31% 31.22% 56.18% 100.00%
DY 4.24 3.73 3.41 2.26 4.38 7.74 3.11 5.30% YoY % 13.67% 9.38% 50.88% -48.40% -43.41% 148.87% - Horiz. % 136.33% 119.94% 109.65% 72.67% 140.84% 248.87% 100.00%
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.
Comment
Q4 2018 Financial Statement.pdf 
