[CHOOBEE] QoQ 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- 189.57%
YoY- 1104.27%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 124,587 97,638 135,874 113,421 109,957 46,072 75,370 39.76%
PBT 39,306 29,632 36,052 14,623 5,121 -712 4,029 355.93%
Tax -9,338 -7,217 -8,692 -3,104 -1,143 1,074 -405 708.54%
NP 29,968 22,415 27,360 11,519 3,978 362 3,624 308.40%
-
NP to SH 29,968 22,415 27,360 11,519 3,978 362 3,624 308.40%
-
Tax Rate 23.76% 24.36% 24.11% 21.23% 22.32% - 10.05% -
Total Cost 94,619 75,223 108,514 101,902 105,979 45,710 71,746 20.23%
-
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 24.05% 22.96% 20.14% 10.16% 3.62% 0.79% 4.81% -
ROE 5.03% 3.96% 4.99% 2.21% 0.78% 0.07% 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 95.30 74.69 103.94 86.76 84.11 35.24 57.65 39.76%
EPS 22.92 17.15 20.93 8.81 3.04 0.28 2.77 308.56%
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 63.55 49.81 69.31 57.86 56.09 23.50 38.45 39.74%
EPS 15.29 11.43 13.96 5.88 2.03 0.18 1.85 308.25%
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 1.98 2.38 1.42 1.90 1.14 2.64 1.38 27.18%
P/EPS 8.24 10.38 7.07 18.73 31.55 335.85 28.68 -56.42%
EY 12.13 9.63 14.14 5.34 3.17 0.30 3.49 129.27%
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 2.03 2.80 1.58 1.91 1.25 3.06 1.60 17.18%
P/EPS 8.42 12.19 7.84 18.84 34.51 390.02 33.19 -59.89%
EY 11.88 8.20 12.76 5.31 2.90 0.26 3.01 149.53%
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