[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.8%
YoY- 901.29%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 557,060 648,172 507,874 477,465 467,024 543,496 344,820 37.80%
PBT 76,024 93,292 136,549 139,986 131,368 144,208 23,061 121.98%
Tax -17,738 -20,780 -33,332 -33,662 -31,818 -34,768 -3,578 191.59%
NP 58,286 72,512 103,217 106,324 99,550 109,440 19,483 108.03%
-
NP to SH 58,286 72,512 103,217 106,324 99,550 109,440 19,483 108.03%
-
Tax Rate 23.33% 22.27% 24.41% 24.05% 24.22% 24.11% 15.52% -
Total Cost 498,774 575,660 404,657 371,141 367,474 434,056 325,337 33.06%
-
Net Worth 639,264 637,957 619,655 596,124 566,056 547,754 520,301 14.75%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 639,264 637,957 619,655 596,124 566,056 547,754 520,301 14.75%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.46% 11.19% 20.32% 22.27% 21.32% 20.14% 5.65% -
ROE 9.12% 11.37% 16.66% 17.84% 17.59% 19.98% 3.74% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 426.12 495.81 388.49 365.23 357.25 415.74 263.77 37.80%
EPS 44.58 55.48 78.95 81.33 76.16 83.72 14.90 108.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.89 4.88 4.74 4.56 4.33 4.19 3.98 14.75%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 284.17 330.65 259.08 243.56 238.24 277.25 175.90 37.80%
EPS 29.73 36.99 52.65 54.24 50.78 55.83 9.94 108.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.261 3.2543 3.161 3.0409 2.8876 2.7942 2.6542 14.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.97 1.93 1.87 1.89 1.78 1.48 1.65 -
P/RPS 0.46 0.39 0.48 0.52 0.50 0.36 0.63 -18.96%
P/EPS 4.42 3.48 2.37 2.32 2.34 1.77 11.07 -45.86%
EY 22.63 28.74 42.22 43.03 42.78 56.56 9.03 84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.41 0.41 0.35 0.41 -1.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 23/02/22 30/11/21 27/08/21 21/05/21 26/02/21 -
Price 1.19 2.21 2.00 1.93 2.09 1.64 1.66 -
P/RPS 0.28 0.45 0.51 0.53 0.59 0.39 0.63 -41.84%
P/EPS 2.67 3.98 2.53 2.37 2.74 1.96 11.14 -61.51%
EY 37.47 25.10 39.48 42.14 36.44 51.05 8.98 159.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.45 0.42 0.42 0.48 0.39 0.42 -31.20%

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