[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.79%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 485,692 500,258 509,530 474,386 458,408 456,994 439,945 6.82%
PBT -1,356 43,126 53,032 54,352 54,940 53,922 49,765 -
Tax -604 -10,763 -12,985 -13,038 -13,296 -12,239 -12,329 -86.63%
NP -1,960 32,363 40,046 41,314 41,644 41,683 37,436 -
-
NP to SH -1,960 32,363 40,046 41,314 41,644 41,683 37,436 -
-
Tax Rate - 24.96% 24.49% 23.99% 24.20% 22.70% 24.77% -
Total Cost 487,652 467,895 469,484 433,072 416,764 415,311 402,509 13.65%
-
Net Worth 507,228 508,535 505,921 496,770 493,502 483,698 470,625 5.12%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 7,843 10,458 - - 9,804 13,072 -
Div Payout % - 24.24% 26.12% - - 23.52% 34.92% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 507,228 508,535 505,921 496,770 493,502 483,698 470,625 5.12%
NOSH 131,690 131,690 131,690 109,903 109,903 109,903 109,903 12.82%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -0.40% 6.47% 7.86% 8.71% 9.08% 9.12% 8.51% -
ROE -0.39% 6.36% 7.92% 8.32% 8.44% 8.62% 7.95% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 371.53 382.67 389.76 435.45 420.79 419.49 403.84 -5.41%
EPS -1.48 24.76 30.64 37.92 38.24 38.26 34.36 -
DPS 0.00 6.00 8.00 0.00 0.00 9.00 12.00 -
NAPS 3.88 3.89 3.87 4.56 4.53 4.44 4.32 -6.91%
Adjusted Per Share Value based on latest NOSH - 109,903
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 247.76 255.19 259.92 241.99 233.84 233.12 224.42 6.82%
EPS -1.00 16.51 20.43 21.08 21.24 21.26 19.10 -
DPS 0.00 4.00 5.33 0.00 0.00 5.00 6.67 -
NAPS 2.5875 2.5941 2.5808 2.5341 2.5175 2.4674 2.4008 5.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.58 1.48 1.72 2.26 2.38 2.38 2.32 -
P/RPS 0.43 0.39 0.44 0.52 0.57 0.57 0.57 -17.14%
P/EPS -105.38 5.98 5.61 5.96 6.23 6.22 6.75 -
EY -0.95 16.73 17.81 16.78 16.06 16.08 14.81 -
DY 0.00 4.05 4.65 0.00 0.00 3.78 5.17 -
P/NAPS 0.41 0.38 0.44 0.50 0.53 0.54 0.54 -16.78%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 15/03/19 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 -
Price 1.50 1.61 1.60 1.88 2.34 2.64 2.45 -
P/RPS 0.40 0.42 0.41 0.43 0.56 0.63 0.61 -24.54%
P/EPS -100.05 6.50 5.22 4.96 6.12 6.90 7.13 -
EY -1.00 15.38 19.15 20.17 16.34 14.49 14.03 -
DY 0.00 3.73 5.00 0.00 0.00 3.41 4.90 -
P/NAPS 0.39 0.41 0.41 0.41 0.52 0.59 0.57 -22.37%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment