[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 45.4%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 226,997 121,423 500,258 382,148 237,193 114,602 456,994 -37.36%
PBT 2,260 -339 43,126 39,774 27,176 13,735 53,922 -88.00%
Tax -537 -151 -10,763 -9,739 -6,519 -3,324 -12,239 -87.63%
NP 1,723 -490 32,363 30,035 20,657 10,411 41,683 -88.11%
-
NP to SH 1,723 -490 32,363 30,035 20,657 10,411 41,683 -88.11%
-
Tax Rate 23.76% - 24.96% 24.49% 23.99% 24.20% 22.70% -
Total Cost 225,274 121,913 467,895 352,113 216,536 104,191 415,311 -33.56%
-
Net Worth 503,306 507,228 508,535 505,921 496,770 493,502 483,698 2.69%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 7,843 7,843 - - 9,804 -
Div Payout % - - 24.24% 26.12% - - 23.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 503,306 507,228 508,535 505,921 496,770 493,502 483,698 2.69%
NOSH 131,690 131,690 131,690 131,690 109,903 109,903 109,903 12.85%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.76% -0.40% 6.47% 7.86% 8.71% 9.08% 9.12% -
ROE 0.34% -0.10% 6.36% 5.94% 4.16% 2.11% 8.62% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 173.64 92.88 382.67 292.32 217.73 105.20 419.49 -44.54%
EPS 1.32 -0.37 24.76 22.98 18.96 9.56 38.26 -89.46%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 9.00 -
NAPS 3.85 3.88 3.89 3.87 4.56 4.53 4.44 -9.09%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 115.80 61.94 255.19 194.94 121.00 58.46 233.12 -37.35%
EPS 0.88 -0.25 16.51 15.32 10.54 5.31 21.26 -88.10%
DPS 0.00 0.00 4.00 4.00 0.00 0.00 5.00 -
NAPS 2.5675 2.5875 2.5941 2.5808 2.5341 2.5175 2.4674 2.69%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.51 1.58 1.48 1.72 2.26 2.38 2.38 -
P/RPS 0.87 1.70 0.39 0.59 1.04 2.26 0.57 32.66%
P/EPS 114.57 -421.53 5.98 7.49 11.92 24.90 6.22 601.19%
EY 0.87 -0.24 16.73 13.36 8.39 4.02 16.08 -85.77%
DY 0.00 0.00 4.05 3.49 0.00 0.00 3.78 -
P/NAPS 0.39 0.41 0.38 0.44 0.50 0.53 0.54 -19.55%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 15/03/19 30/11/18 14/08/18 25/05/18 27/02/18 -
Price 1.39 1.50 1.61 1.60 1.88 2.34 2.64 -
P/RPS 0.80 1.61 0.42 0.55 0.86 2.22 0.63 17.31%
P/EPS 105.46 -400.19 6.50 6.96 9.91 24.49 6.90 518.95%
EY 0.95 -0.25 15.38 14.36 10.09 4.08 14.49 -83.82%
DY 0.00 0.00 3.73 3.75 0.00 0.00 3.41 -
P/NAPS 0.36 0.39 0.41 0.41 0.41 0.52 0.59 -28.12%

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