[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

24-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 4.82%

YoY- 62.94%

Quarter Report

Q3 2017 Financial Statement Final.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	308,532	453,776	509,530	439,945	367,404	481,516	481,693	-7.14%
YoY %	-32.01%	-10.94%	15.82%	19.74%	-23.70%	-0.04%	-	-
Horiz. %	64.05%	94.20%	105.78%	91.33%	76.27%	99.96%	100.00%	-
PBT	11,250	793	53,032	49,765	30,512	6,392	18,032	-7.55%
YoY %	1,318.66%	-98.50%	6.56%	63.10%	377.35%	-64.55%	-	-
Horiz. %	62.39%	4.40%	294.10%	275.98%	169.21%	35.45%	100.00%	-
Tax	-632	-753	-12,985	-12,329	-7,536	501	-5,554	-30.36%
YoY %	16.07%	94.20%	-5.32%	-63.60%	-1,604.19%	109.02%	-	-
Horiz. %	11.38%	13.56%	233.80%	221.98%	135.69%	-9.02%	100.00%	-
NP	10,618	40	40,046	37,436	22,976	6,893	12,477	-2.65%
YoY %	26,445.00%	-99.90%	6.97%	62.94%	233.32%	-44.75%	-	-
Horiz. %	85.10%	0.32%	320.96%	300.04%	184.15%	55.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,618	40	40,046	37,436	22,976	6,893	12,477	-2.65%
YoY %	26,445.00%	-99.90%	6.97%	62.94%	233.32%	-44.75%	-	-
Horiz. %	85.10%	0.32%	320.96%	300.04%	184.15%	55.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.62%	94.96%	24.49%	24.77%	24.70%	-7.84%	30.80%	-
YoY %	-94.08%	287.75%	-1.13%	0.28%	415.05%	-125.45%	-	-
Horiz. %	18.25%	308.31%	79.51%	80.42%	80.19%	-25.45%	100.00%	-
Total Cost	297,913	453,736	469,484	402,509	344,428	474,622	469,216	-7.28%
YoY %	-34.34%	-3.35%	16.64%	16.86%	-27.43%	1.15%	-	-
Horiz. %	63.49%	96.70%	100.06%	85.78%	73.40%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,535	501,999	505,921	470,625	444,415	429,926	429,226	2.86%
YoY %	1.30%	-0.78%	7.50%	5.90%	3.37%	0.16%	-	-
Horiz. %	118.48%	116.95%	117.87%	109.65%	103.54%	100.16%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	8,715	10,458	13,072	5,809	8,707	8,715	-
YoY %	-	-16.67%	-20.00%	125.03%	-33.28%	-0.09%	-	-
Horiz. %	-	100.00%	120.00%	149.99%	66.66%	99.91%	100.00%	-
Div Payout %	-	21,788.16%	26.12%	34.92%	25.28%	126.32%	69.85%	-
YoY %	-	83,315.62%	-25.20%	38.13%	-79.99%	80.84%	-	-
Horiz. %	-	31,192.78%	37.39%	49.99%	36.19%	180.84%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	508,535	501,999	505,921	470,625	444,415	429,926	429,226	2.86%
YoY %	1.30%	-0.78%	7.50%	5.90%	3.37%	0.16%	-	-
Horiz. %	118.48%	116.95%	117.87%	109.65%	103.54%	100.16%	100.00%	-
NOSH	131,690	131,690	131,690	109,903	108,925	108,842	108,940	3.20%
YoY %	0.00%	0.00%	19.82%	0.90%	0.08%	-0.09%	-	-
Horiz. %	120.88%	120.88%	120.88%	100.88%	99.99%	99.91%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	3.44%	0.01%	7.86%	8.51%	6.25%	1.43%	2.59%	-
YoY %	34,300.00%	-99.87%	-7.64%	36.16%	337.06%	-44.79%	-	-
Horiz. %	132.82%	0.39%	303.47%	328.57%	241.31%	55.21%	100.00%	-
ROE	2.09%	0.01%	7.92%	7.95%	5.17%	1.60%	2.91%	-
YoY %	20,800.00%	-99.87%	-0.38%	53.77%	223.12%	-45.02%	-	-
Horiz. %	71.82%	0.34%	272.16%	273.20%	177.66%	54.98%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	236.01	347.11	389.76	403.84	337.30	442.40	442.16	-9.92%
YoY %	-32.01%	-10.94%	-3.49%	19.73%	-23.76%	0.05%	-	-
Horiz. %	53.38%	78.50%	88.15%	91.33%	76.28%	100.05%	100.00%	-
EPS	8.12	0.03	30.64	34.36	21.09	6.33	11.45	-5.56%
YoY %	26,966.67%	-99.90%	-10.83%	62.92%	233.18%	-44.72%	-	-
Horiz. %	70.92%	0.26%	267.60%	300.09%	184.19%	55.28%	100.00%	-
DPS	0.00	6.67	8.00	12.00	5.33	8.00	8.00	-
YoY %	0.00%	-16.62%	-33.33%	125.14%	-33.38%	0.00%	-	-
Horiz. %	0.00%	83.38%	100.00%	150.00%	66.62%	100.00%	100.00%	-
NAPS	3.89	3.84	3.87	4.32	4.08	3.95	3.94	-0.21%
YoY %	1.30%	-0.78%	-10.42%	5.88%	3.29%	0.25%	-	-
Horiz. %	98.73%	97.46%	98.22%	109.64%	103.55%	100.25%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 109,903
RPS	157.39	231.48	259.92	224.42	187.42	245.63	245.72	-7.14%
YoY %	-32.01%	-10.94%	15.82%	19.74%	-23.70%	-0.04%	-	-
Horiz. %	64.05%	94.20%	105.78%	91.33%	76.27%	99.96%	100.00%	-
EPS	5.42	0.02	20.43	19.10	11.72	3.52	6.36	-2.62%
YoY %	27,000.00%	-99.90%	6.96%	62.97%	232.95%	-44.65%	-	-
Horiz. %	85.22%	0.31%	321.23%	300.31%	184.28%	55.35%	100.00%	-
DPS	0.00	4.45	5.33	6.67	2.96	4.44	4.45	-
YoY %	0.00%	-16.51%	-20.09%	125.34%	-33.33%	-0.22%	-	-
Horiz. %	0.00%	100.00%	119.78%	149.89%	66.52%	99.78%	100.00%	-
NAPS	2.5941	2.5608	2.5808	2.4008	2.2671	2.1931	2.1896	2.86%
YoY %	1.30%	-0.77%	7.50%	5.90%	3.37%	0.16%	-	-
Horiz. %	118.47%	116.95%	117.87%	109.65%	103.54%	100.16%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.96	1.43	1.72	2.32	1.87	1.51	1.76	-
P/RPS	0.41	0.41	0.44	0.57	0.55	0.34	0.40	0.41%
YoY %	0.00%	-6.82%	-22.81%	3.64%	61.76%	-15.00%	-	-
Horiz. %	102.50%	102.50%	110.00%	142.50%	137.50%	85.00%	100.00%	-
P/EPS	11.82	4,673.56	5.61	6.75	8.87	23.84	15.37	-4.27%
YoY %	-99.75%	83,207.66%	-16.89%	-23.90%	-62.79%	55.11%	-	-
Horiz. %	76.90%	30,407.03%	36.50%	43.92%	57.71%	155.11%	100.00%	-
EY	8.46	0.02	17.81	14.81	11.28	4.19	6.51	4.45%
YoY %	42,200.00%	-99.89%	20.26%	31.29%	169.21%	-35.64%	-	-
Horiz. %	129.95%	0.31%	273.58%	227.50%	173.27%	64.36%	100.00%	-
DY	0.00	4.66	4.65	5.17	2.85	5.30	4.55	-
YoY %	0.00%	0.22%	-10.06%	81.40%	-46.23%	16.48%	-	-
Horiz. %	0.00%	102.42%	102.20%	113.63%	62.64%	116.48%	100.00%	-
P/NAPS	0.25	0.37	0.44	0.54	0.46	0.38	0.45	-9.32%
YoY %	-32.43%	-15.91%	-18.52%	17.39%	21.05%	-15.56%	-	-
Horiz. %	55.56%	82.22%	97.78%	120.00%	102.22%	84.44%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	20/11/20	27/11/19	30/11/18	24/11/17	29/11/16	26/11/15	21/11/14	-
Price	1.05	1.32	1.60	2.45	1.80	1.52	1.68	-
P/RPS	0.44	0.38	0.41	0.61	0.53	0.34	0.38	2.47%
YoY %	15.79%	-7.32%	-32.79%	15.09%	55.88%	-10.53%	-	-
Horiz. %	115.79%	100.00%	107.89%	160.53%	139.47%	89.47%	100.00%	-
P/EPS	12.93	4,314.06	5.22	7.13	8.53	24.00	14.67	-2.08%
YoY %	-99.70%	82,544.83%	-26.79%	-16.41%	-64.46%	63.60%	-	-
Horiz. %	88.14%	29,407.36%	35.58%	48.60%	58.15%	163.60%	100.00%	-
EY	7.74	0.02	19.15	14.03	11.72	4.17	6.82	2.12%
YoY %	38,600.00%	-99.90%	36.49%	19.71%	181.06%	-38.86%	-	-
Horiz. %	113.49%	0.29%	280.79%	205.72%	171.85%	61.14%	100.00%	-
DY	0.00	5.05	5.00	4.90	2.96	5.26	4.76	-
YoY %	0.00%	1.00%	2.04%	65.54%	-43.73%	10.50%	-	-
Horiz. %	0.00%	106.09%	105.04%	102.94%	62.18%	110.50%	100.00%	-
P/NAPS	0.27	0.34	0.41	0.57	0.44	0.38	0.43	-7.45%
YoY %	-20.59%	-17.07%	-28.07%	29.55%	15.79%	-11.63%	-	-
Horiz. %	62.79%	79.07%	95.35%	132.56%	102.33%	88.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos