[CHOOBEE] QoQ Cumulative 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- 144.64%
YoY- 1844.23%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 358,099 233,512 135,874 344,820 231,399 121,442 75,370 182.35%
PBT 104,990 65,684 36,052 23,061 8,438 3,317 4,029 777.21%
Tax -25,247 -15,909 -8,692 -3,578 -474 669 -405 1468.23%
NP 79,743 49,775 27,360 19,483 7,964 3,986 3,624 683.76%
-
NP to SH 79,743 49,775 27,360 19,483 7,964 3,986 3,624 683.76%
-
Tax Rate 24.05% 24.22% 24.11% 15.52% 5.62% -20.17% 10.05% -
Total Cost 278,356 183,737 108,514 325,337 223,435 117,456 71,746 146.70%
-
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 13.38% 8.79% 4.99% 3.74% 1.57% 0.79% 0.72% -
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 273.92 178.62 103.94 263.77 177.01 92.90 57.65 182.36%
EPS 61.00 38.08 20.93 14.90 6.09 3.05 2.77 684.18%
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 182.67 119.12 69.31 175.90 118.04 61.95 38.45 182.33%
EPS 40.68 25.39 13.96 9.94 4.06 2.03 1.85 683.41%
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 0.69 1.00 1.42 0.63 0.54 1.00 1.38 -36.97%
P/EPS 3.10 4.67 7.07 11.07 15.76 30.50 28.68 -77.27%
EY 32.27 21.39 14.14 9.03 6.35 3.28 3.49 339.94%
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 0.70 1.17 1.58 0.63 0.59 1.16 1.60 -42.34%
P/EPS 3.16 5.49 7.84 11.14 17.24 35.42 33.19 -79.11%
EY 31.61 18.22 12.76 8.98 5.80 2.82 3.01 378.86%
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