[CHOOBEE] QoQ Cumulative 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- -82.44%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 493,112 394,951 278,530 162,043 507,874 358,099 233,512 64.37%
PBT 11,700 20,955 38,012 23,323 136,549 104,990 65,684 -68.24%
Tax -3,565 -5,372 -8,869 -5,195 -33,332 -25,247 -15,909 -63.00%
NP 8,135 15,583 29,143 18,128 103,217 79,743 49,775 -70.00%
-
NP to SH 8,135 15,583 29,143 18,128 103,217 79,743 49,775 -70.00%
-
Tax Rate 30.47% 25.64% 23.33% 22.27% 24.41% 24.05% 24.22% -
Total Cost 484,977 379,368 249,387 143,915 404,657 278,356 183,737 90.65%
-
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% 2.48% 4.56% 2.84% 16.66% 13.38% 8.79% -
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 251.47 201.41 213.06 123.95 388.49 273.92 178.62 25.53%
EPS 4.15 7.95 22.29 13.87 78.95 61.00 38.08 -77.09%
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 251.55 201.47 142.08 82.66 259.08 182.67 119.12 64.37%
EPS 4.15 7.95 14.87 9.25 52.65 40.68 25.39 -70.00%
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 0.48 0.92 1.56 0.48 0.69 1.00 -46.52%
P/EPS 23.38 12.08 8.84 13.92 2.37 3.10 4.67 191.79%
EY 4.28 8.28 11.32 7.18 42.22 32.27 21.39 -65.68%
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 0.50 0.56 1.78 0.51 0.70 1.17 -50.20%
P/EPS 24.59 12.71 5.34 15.94 2.53 3.16 5.49 170.98%
EY 4.07 7.87 18.73 6.27 39.48 31.61 18.22 -63.08%
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