[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -9.04%
YoY- 1148.75%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 467,024 242,884 453,994 474,386 399,130 395,062 507,836 -1.38%
PBT 131,368 6,634 4,520 54,352 47,378 34,656 8,050 59.19%
Tax -31,818 1,338 -1,074 -13,038 -11,664 -9,046 7,404 -
NP 99,550 7,972 3,446 41,314 35,714 25,610 15,454 36.36%
-
NP to SH 99,550 7,972 3,446 41,314 35,714 25,610 15,454 36.36%
-
Tax Rate 24.22% -20.17% 23.76% 23.99% 24.62% 26.10% -91.98% -
Total Cost 367,474 234,912 450,548 433,072 363,416 369,452 492,382 -4.75%
-
Net Worth 566,056 504,613 503,306 496,770 459,730 440,274 433,758 4.53%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 8,718 13,078 -
Div Payout % - - - - - 34.04% 84.63% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 566,056 504,613 503,306 496,770 459,730 440,274 433,758 4.53%
NOSH 131,690 131,690 131,690 109,903 109,903 108,978 108,984 3.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.32% 3.28% 0.76% 8.71% 8.95% 6.48% 3.04% -
ROE 17.59% 1.58% 0.68% 8.32% 7.77% 5.82% 3.56% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 357.25 185.79 347.28 435.45 366.37 362.51 465.97 -4.32%
EPS 76.16 6.10 2.64 37.92 32.78 23.50 14.18 32.30%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 12.00 -
NAPS 4.33 3.86 3.85 4.56 4.22 4.04 3.98 1.41%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 354.64 184.44 344.74 360.23 303.08 299.99 385.63 -1.38%
EPS 75.59 6.05 2.62 31.37 27.12 19.45 11.74 36.35%
DPS 0.00 0.00 0.00 0.00 0.00 6.62 9.93 -
NAPS 4.2984 3.8318 3.8219 3.7723 3.491 3.3433 3.2938 4.53%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.78 0.93 1.51 2.26 2.27 1.41 1.62 -
P/RPS 0.50 0.50 0.43 0.52 0.62 0.39 0.35 6.11%
P/EPS 2.34 15.25 57.28 5.96 6.92 6.00 11.42 -23.19%
EY 42.78 6.56 1.75 16.78 14.44 16.67 8.75 30.24%
DY 0.00 0.00 0.00 0.00 0.00 5.67 7.41 -
P/NAPS 0.41 0.24 0.39 0.50 0.54 0.35 0.41 0.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 -
Price 2.09 1.08 1.39 1.88 2.23 1.50 1.65 -
P/RPS 0.59 0.58 0.40 0.43 0.61 0.41 0.35 9.08%
P/EPS 2.74 17.71 52.73 4.96 6.80 6.38 11.64 -21.40%
EY 36.44 5.65 1.90 20.17 14.70 15.67 8.59 27.20%
DY 0.00 0.00 0.00 0.00 0.00 5.33 7.27 -
P/NAPS 0.48 0.28 0.36 0.41 0.53 0.37 0.41 2.65%

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