[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -29.75%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 493,112 526,601 557,060 648,172 507,874 477,465 467,024 3.67%
PBT 11,700 27,940 76,024 93,292 136,549 139,986 131,368 -79.96%
Tax -3,565 -7,162 -17,738 -20,780 -33,332 -33,662 -31,818 -76.66%
NP 8,135 20,777 58,286 72,512 103,217 106,324 99,550 -81.08%
-
NP to SH 8,135 20,777 58,286 72,512 103,217 106,324 99,550 -81.08%
-
Tax Rate 30.47% 25.63% 23.33% 22.27% 24.41% 24.05% 24.22% -
Total Cost 484,977 505,824 498,774 575,660 404,657 371,141 367,474 20.25%
-
Net Worth 623,575 629,458 639,264 637,957 619,655 596,124 566,056 6.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 623,575 629,458 639,264 637,957 619,655 596,124 566,056 6.64%
NOSH 197,536 197,536 131,690 131,690 131,690 131,690 131,690 30.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.65% 3.95% 10.46% 11.19% 20.32% 22.27% 21.32% -
ROE 1.30% 3.30% 9.12% 11.37% 16.66% 17.84% 17.59% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 251.47 268.55 426.12 495.81 388.49 365.23 357.25 -20.81%
EPS 4.15 10.60 44.58 55.48 78.95 81.33 76.16 -85.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.21 4.89 4.88 4.74 4.56 4.33 -18.55%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 251.55 268.63 284.17 330.65 259.08 243.56 238.24 3.68%
EPS 4.15 10.60 29.73 36.99 52.65 54.24 50.78 -81.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.181 3.211 3.261 3.2543 3.161 3.0409 2.8876 6.64%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.97 0.96 1.97 1.93 1.87 1.89 1.78 -
P/RPS 0.39 0.36 0.46 0.39 0.48 0.52 0.50 -15.22%
P/EPS 23.38 9.06 4.42 3.48 2.37 2.32 2.34 361.95%
EY 4.28 11.04 22.63 28.74 42.22 43.03 42.78 -78.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.40 0.40 0.39 0.41 0.41 -16.96%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 30/11/22 23/08/22 20/05/22 23/02/22 30/11/21 27/08/21 -
Price 1.02 1.01 1.19 2.21 2.00 1.93 2.09 -
P/RPS 0.41 0.38 0.28 0.45 0.51 0.53 0.59 -21.49%
P/EPS 24.59 9.53 2.67 3.98 2.53 2.37 2.74 330.13%
EY 4.07 10.49 37.47 25.10 39.48 42.14 36.44 -76.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.24 0.45 0.42 0.42 0.48 -23.62%

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