[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -45.01%
YoY- 131.34%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 557,060 467,024 242,884 453,994 474,386 399,130 395,062 5.89%
PBT 76,024 131,368 6,634 4,520 54,352 47,378 34,656 13.98%
Tax -17,738 -31,818 1,338 -1,074 -13,038 -11,664 -9,046 11.87%
NP 58,286 99,550 7,972 3,446 41,314 35,714 25,610 14.68%
-
NP to SH 58,286 99,550 7,972 3,446 41,314 35,714 25,610 14.68%
-
Tax Rate 23.33% 24.22% -20.17% 23.76% 23.99% 24.62% 26.10% -
Total Cost 498,774 367,474 234,912 450,548 433,072 363,416 369,452 5.12%
-
Net Worth 639,264 566,056 504,613 503,306 496,770 459,730 440,274 6.40%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - 8,718 -
Div Payout % - - - - - - 34.04% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 639,264 566,056 504,613 503,306 496,770 459,730 440,274 6.40%
NOSH 131,690 131,690 131,690 131,690 109,903 109,903 108,978 3.20%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.46% 21.32% 3.28% 0.76% 8.71% 8.95% 6.48% -
ROE 9.12% 17.59% 1.58% 0.68% 8.32% 7.77% 5.82% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 426.12 357.25 185.79 347.28 435.45 366.37 362.51 2.72%
EPS 44.58 76.16 6.10 2.64 37.92 32.78 23.50 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 4.89 4.33 3.86 3.85 4.56 4.22 4.04 3.23%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 282.01 236.43 122.96 229.83 240.15 202.06 200.00 5.89%
EPS 29.51 50.40 4.04 1.74 20.91 18.08 12.96 14.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
NAPS 3.2362 2.8656 2.5546 2.5479 2.5149 2.3273 2.2288 6.40%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.97 1.78 0.93 1.51 2.26 2.27 1.41 -
P/RPS 0.46 0.50 0.50 0.43 0.52 0.62 0.39 2.78%
P/EPS 4.42 2.34 15.25 57.28 5.96 6.92 6.00 -4.96%
EY 22.63 42.78 6.56 1.75 16.78 14.44 16.67 5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.67 -
P/NAPS 0.40 0.41 0.24 0.39 0.50 0.54 0.35 2.24%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 27/08/21 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 -
Price 1.19 2.09 1.08 1.39 1.88 2.23 1.50 -
P/RPS 0.28 0.59 0.58 0.40 0.43 0.61 0.41 -6.15%
P/EPS 2.67 2.74 17.71 52.73 4.96 6.80 6.38 -13.50%
EY 37.47 36.44 5.65 1.90 20.17 14.70 15.67 15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
P/NAPS 0.24 0.48 0.28 0.36 0.41 0.53 0.37 -6.95%

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