[CHOOBEE] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 33.7%
YoY- 653.34%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 116,487 162,043 149,775 124,587 97,638 135,874 113,421 1.79%
PBT 14,689 23,323 31,559 39,306 29,632 36,052 14,623 0.30%
Tax -3,674 -5,195 -8,085 -9,338 -7,217 -8,692 -3,104 11.92%
NP 11,015 18,128 23,474 29,968 22,415 27,360 11,519 -2.94%
-
NP to SH 11,015 18,128 23,474 29,968 22,415 27,360 11,519 -2.94%
-
Tax Rate 25.01% 22.27% 25.62% 23.76% 24.36% 24.11% 21.23% -
Total Cost 105,472 143,915 126,301 94,619 75,223 108,514 101,902 2.32%
-
Net Worth 639,264 637,957 619,655 596,124 566,056 547,754 520,301 14.75%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 639,264 637,957 619,655 596,124 566,056 547,754 520,301 14.75%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.46% 11.19% 15.67% 24.05% 22.96% 20.14% 10.16% -
ROE 1.72% 2.84% 3.79% 5.03% 3.96% 4.99% 2.21% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 89.11 123.95 114.57 95.30 74.69 103.94 86.76 1.80%
EPS 8.43 13.87 17.96 22.92 17.15 20.93 8.81 -2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.89 4.88 4.74 4.56 4.33 4.19 3.98 14.75%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.42 82.66 76.40 63.55 49.81 69.31 57.86 1.79%
EPS 5.62 9.25 11.97 15.29 11.43 13.96 5.88 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.261 3.2543 3.161 3.0409 2.8876 2.7942 2.6542 14.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.97 1.93 1.87 1.89 1.78 1.48 1.65 -
P/RPS 2.21 1.56 1.63 1.98 2.38 1.42 1.90 10.63%
P/EPS 23.38 13.92 10.41 8.24 10.38 7.07 18.73 15.97%
EY 4.28 7.18 9.60 12.13 9.63 14.14 5.34 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.41 0.41 0.35 0.41 -1.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 23/02/22 30/11/21 27/08/21 21/05/21 26/02/21 -
Price 1.19 2.21 2.00 1.93 2.09 1.64 1.66 -
P/RPS 1.34 1.78 1.75 2.03 2.80 1.58 1.91 -21.09%
P/EPS 14.12 15.94 11.14 8.42 12.19 7.84 18.84 -17.53%
EY 7.08 6.27 8.98 11.88 8.20 12.76 5.31 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.45 0.42 0.42 0.48 0.39 0.42 -31.20%

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