[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -9.04%
YoY- 1148.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 648,172 507,874 477,465 467,024 543,496 344,820 308,532 64.10%
PBT 93,292 136,549 139,986 131,368 144,208 23,061 11,250 310.22%
Tax -20,780 -33,332 -33,662 -31,818 -34,768 -3,578 -632 928.51%
NP 72,512 103,217 106,324 99,550 109,440 19,483 10,618 260.37%
-
NP to SH 72,512 103,217 106,324 99,550 109,440 19,483 10,618 260.37%
-
Tax Rate 22.27% 24.41% 24.05% 24.22% 24.11% 15.52% 5.62% -
Total Cost 575,660 404,657 371,141 367,474 434,056 325,337 297,913 55.20%
-
Net Worth 637,957 619,655 596,124 566,056 547,754 520,301 508,535 16.33%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 637,957 619,655 596,124 566,056 547,754 520,301 508,535 16.33%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.19% 20.32% 22.27% 21.32% 20.14% 5.65% 3.44% -
ROE 11.37% 16.66% 17.84% 17.59% 19.98% 3.74% 2.09% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 495.81 388.49 365.23 357.25 415.74 263.77 236.01 64.10%
EPS 55.48 78.95 81.33 76.16 83.72 14.90 8.12 260.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.88 4.74 4.56 4.33 4.19 3.98 3.89 16.33%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 328.13 257.10 241.71 236.42 275.14 174.56 156.19 64.10%
EPS 36.71 52.25 53.83 50.40 55.40 9.86 5.38 260.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2296 3.1369 3.0178 2.8656 2.7729 2.634 2.5744 16.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.93 1.87 1.89 1.78 1.48 1.65 0.96 -
P/RPS 0.39 0.48 0.52 0.50 0.36 0.63 0.41 -3.28%
P/EPS 3.48 2.37 2.32 2.34 1.77 11.07 11.82 -55.77%
EY 28.74 42.22 43.03 42.78 56.56 9.03 8.46 126.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.41 0.41 0.35 0.41 0.25 36.83%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 23/02/22 30/11/21 27/08/21 21/05/21 26/02/21 20/11/20 -
Price 2.21 2.00 1.93 2.09 1.64 1.66 1.05 -
P/RPS 0.45 0.51 0.53 0.59 0.39 0.63 0.44 1.51%
P/EPS 3.98 2.53 2.37 2.74 1.96 11.14 12.93 -54.44%
EY 25.10 39.48 42.14 36.44 51.05 8.98 7.74 119.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.42 0.48 0.39 0.42 0.27 40.61%

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