[CHOOBEE] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 137.52%
YoY- 654.97%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 149,775 124,587 97,638 135,874 113,421 109,957 46,072 118.97%
PBT 31,559 39,306 29,632 36,052 14,623 5,121 -712 -
Tax -8,085 -9,338 -7,217 -8,692 -3,104 -1,143 1,074 -
NP 23,474 29,968 22,415 27,360 11,519 3,978 362 1501.83%
-
NP to SH 23,474 29,968 22,415 27,360 11,519 3,978 362 1501.83%
-
Tax Rate 25.62% 23.76% 24.36% 24.11% 21.23% 22.32% - -
Total Cost 126,301 94,619 75,223 108,514 101,902 105,979 45,710 96.54%
-
Net Worth 619,655 596,124 566,056 547,754 520,301 508,535 504,613 14.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 619,655 596,124 566,056 547,754 520,301 508,535 504,613 14.63%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.67% 24.05% 22.96% 20.14% 10.16% 3.62% 0.79% -
ROE 3.79% 5.03% 3.96% 4.99% 2.21% 0.78% 0.07% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 114.57 95.30 74.69 103.94 86.76 84.11 35.24 118.98%
EPS 17.96 22.92 17.15 20.93 8.81 3.04 0.28 1490.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.74 4.56 4.33 4.19 3.98 3.89 3.86 14.62%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 76.40 63.55 49.81 69.31 57.86 56.09 23.50 118.98%
EPS 11.97 15.29 11.43 13.96 5.88 2.03 0.18 1528.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.161 3.0409 2.8876 2.7942 2.6542 2.5941 2.5741 14.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.87 1.89 1.78 1.48 1.65 0.96 0.93 -
P/RPS 1.63 1.98 2.38 1.42 1.90 1.14 2.64 -27.42%
P/EPS 10.41 8.24 10.38 7.07 18.73 31.55 335.85 -90.06%
EY 9.60 12.13 9.63 14.14 5.34 3.17 0.30 901.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.35 0.41 0.25 0.24 38.09%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 30/11/21 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 -
Price 2.00 1.93 2.09 1.64 1.66 1.05 1.08 -
P/RPS 1.75 2.03 2.80 1.58 1.91 1.25 3.06 -31.03%
P/EPS 11.14 8.42 12.19 7.84 18.84 34.51 390.02 -90.59%
EY 8.98 11.88 8.20 12.76 5.31 2.90 0.26 953.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.48 0.39 0.42 0.27 0.28 30.94%

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