Highlights

[CHOOBEE] YoY TTM 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 -     -25.84%    YoY -     -22.36%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

383  376  602  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.035-0.005 
 LAMBO 0.030.00 
 DYNACIA 0.125+0.005 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 DGB 0.09-0.015 
 AT 0.180.00 

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