[CHOOBEE] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 368.31%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 344,820 334,206 337,584 397,086 443,139 458,442 490,062 -20.80%
PBT 23,061 6,895 108 3,419 -949 3,946 18,210 16.96%
Tax -3,578 -78 1,037 -422 -168 -1,588 -4,780 -17.48%
NP 19,483 6,817 1,145 2,997 -1,117 2,358 13,430 28.00%
-
NP to SH 19,483 6,817 1,145 2,997 -1,117 2,358 13,430 28.00%
-
Tax Rate 15.52% 1.13% -960.19% 12.34% - 40.24% 26.25% -
Total Cost 325,337 327,389 336,439 394,089 444,256 456,084 476,632 -22.38%
-
Net Worth 520,301 508,535 504,613 504,613 500,692 501,999 503,306 2.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 6,536 6,536 6,536 6,536 7,843 -
Div Payout % - - 570.87% 218.10% 0.00% 277.20% 58.40% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 520,301 508,535 504,613 504,613 500,692 501,999 503,306 2.22%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.65% 2.04% 0.34% 0.75% -0.25% 0.51% 2.74% -
ROE 3.74% 1.34% 0.23% 0.59% -0.22% 0.47% 2.67% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 263.77 255.65 258.23 303.75 338.98 350.68 374.87 -20.80%
EPS 14.90 5.21 0.88 2.29 -0.85 1.80 10.27 28.01%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 6.00 -
NAPS 3.98 3.89 3.86 3.86 3.83 3.84 3.85 2.22%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 175.90 170.49 172.21 202.56 226.05 233.86 249.99 -20.80%
EPS 9.94 3.48 0.58 1.53 -0.57 1.20 6.85 28.02%
DPS 0.00 0.00 3.33 3.33 3.33 3.33 4.00 -
NAPS 2.6542 2.5941 2.5741 2.5741 2.5541 2.5608 2.5675 2.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.65 0.96 0.93 0.795 1.23 1.43 1.51 -
P/RPS 0.63 0.38 0.36 0.26 0.36 0.41 0.40 35.18%
P/EPS 11.07 18.41 106.18 34.68 -143.95 79.28 14.70 -17.15%
EY 9.03 5.43 0.94 2.88 -0.69 1.26 6.80 20.71%
DY 0.00 0.00 5.38 6.29 4.07 3.50 3.97 -
P/NAPS 0.41 0.25 0.24 0.21 0.32 0.37 0.39 3.37%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 27/11/19 23/08/19 -
Price 1.66 1.05 1.08 0.92 1.18 1.32 1.39 -
P/RPS 0.63 0.41 0.42 0.30 0.35 0.38 0.37 42.36%
P/EPS 11.14 20.14 123.31 40.13 -138.10 73.18 13.53 -12.10%
EY 8.98 4.97 0.81 2.49 -0.72 1.37 7.39 13.80%
DY 0.00 0.00 4.63 5.43 4.24 3.79 4.32 -
P/NAPS 0.42 0.27 0.28 0.24 0.31 0.34 0.36 10.77%

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