[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 33.2%
YoY- 26446.66%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 467,024 543,496 344,820 308,532 242,884 301,480 443,139 3.56%
PBT 131,368 144,208 23,061 11,250 6,634 16,116 -948 -
Tax -31,818 -34,768 -3,578 -632 1,338 -1,620 -169 3195.41%
NP 99,550 109,440 19,483 10,618 7,972 14,496 -1,117 -
-
NP to SH 99,550 109,440 19,483 10,618 7,972 14,496 -1,117 -
-
Tax Rate 24.22% 24.11% 15.52% 5.62% -20.17% 10.05% - -
Total Cost 367,474 434,056 325,337 297,913 234,912 286,984 444,256 -11.89%
-
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 6,536 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 21.32% 20.14% 5.65% 3.44% 3.28% 4.81% -0.25% -
ROE 17.59% 19.98% 3.74% 2.09% 1.58% 2.87% -0.22% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 357.25 415.74 263.77 236.01 185.79 230.61 338.98 3.56%
EPS 76.16 83.72 14.90 8.12 6.10 11.08 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.33 4.19 3.98 3.89 3.86 3.86 3.83 8.53%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 238.24 277.25 175.90 157.39 123.90 153.79 226.05 3.56%
EPS 50.78 55.83 9.94 5.42 4.07 7.39 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 2.8876 2.7942 2.6542 2.5941 2.5741 2.5741 2.5541 8.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.78 1.48 1.65 0.96 0.93 0.795 1.23 -
P/RPS 0.50 0.36 0.63 0.41 0.50 0.34 0.36 24.50%
P/EPS 2.34 1.77 11.07 11.82 15.25 7.17 -143.95 -
EY 42.78 56.56 9.03 8.46 6.56 13.95 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.07 -
P/NAPS 0.41 0.35 0.41 0.25 0.24 0.21 0.32 17.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 -
Price 2.09 1.64 1.66 1.05 1.08 0.92 1.18 -
P/RPS 0.59 0.39 0.63 0.44 0.58 0.40 0.35 41.68%
P/EPS 2.74 1.96 11.14 12.93 17.71 8.30 -138.10 -
EY 36.44 51.05 8.98 7.74 5.65 12.05 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 0.48 0.39 0.42 0.27 0.28 0.24 0.31 33.87%

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