[CHOOBEE] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 83.48%
YoY- 1844.23%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 477,465 467,024 543,496 344,820 308,532 242,884 301,480 35.83%
PBT 139,986 131,368 144,208 23,061 11,250 6,634 16,116 322.00%
Tax -33,662 -31,818 -34,768 -3,578 -632 1,338 -1,620 654.42%
NP 106,324 99,550 109,440 19,483 10,618 7,972 14,496 277.04%
-
NP to SH 106,324 99,550 109,440 19,483 10,618 7,972 14,496 277.04%
-
Tax Rate 24.05% 24.22% 24.11% 15.52% 5.62% -20.17% 10.05% -
Total Cost 371,141 367,474 434,056 325,337 297,913 234,912 286,984 18.68%
-
Net Worth 596,124 566,056 547,754 520,301 508,535 504,613 504,613 11.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 596,124 566,056 547,754 520,301 508,535 504,613 504,613 11.73%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 22.27% 21.32% 20.14% 5.65% 3.44% 3.28% 4.81% -
ROE 17.84% 17.59% 19.98% 3.74% 2.09% 1.58% 2.87% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 365.23 357.25 415.74 263.77 236.01 185.79 230.61 35.83%
EPS 81.33 76.16 83.72 14.90 8.12 6.10 11.08 277.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.56 4.33 4.19 3.98 3.89 3.86 3.86 11.73%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 243.56 238.24 277.25 175.90 157.39 123.90 153.79 35.83%
EPS 54.24 50.78 55.83 9.94 5.42 4.07 7.39 277.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0409 2.8876 2.7942 2.6542 2.5941 2.5741 2.5741 11.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.89 1.78 1.48 1.65 0.96 0.93 0.795 -
P/RPS 0.52 0.50 0.36 0.63 0.41 0.50 0.34 32.71%
P/EPS 2.32 2.34 1.77 11.07 11.82 15.25 7.17 -52.83%
EY 43.03 42.78 56.56 9.03 8.46 6.56 13.95 111.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.35 0.41 0.25 0.24 0.21 56.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 -
Price 1.93 2.09 1.64 1.66 1.05 1.08 0.92 -
P/RPS 0.53 0.59 0.39 0.63 0.44 0.58 0.40 20.61%
P/EPS 2.37 2.74 1.96 11.14 12.93 17.71 8.30 -56.60%
EY 42.14 36.44 51.05 8.98 7.74 5.65 12.05 130.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.39 0.42 0.27 0.28 0.24 45.17%

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