[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -3.07%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 477,465 308,532 453,776 509,530 439,945 367,404 481,516 -0.14%
PBT 139,986 11,250 793 53,032 49,765 30,512 6,392 67.18%
Tax -33,662 -632 -753 -12,985 -12,329 -7,536 501 -
NP 106,324 10,618 40 40,046 37,436 22,976 6,893 57.70%
-
NP to SH 106,324 10,618 40 40,046 37,436 22,976 6,893 57.70%
-
Tax Rate 24.05% 5.62% 94.96% 24.49% 24.77% 24.70% -7.84% -
Total Cost 371,141 297,913 453,736 469,484 402,509 344,428 474,622 -4.01%
-
Net Worth 596,124 508,535 501,999 505,921 470,625 444,415 429,926 5.59%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 8,715 10,458 13,072 5,809 8,707 -
Div Payout % - - 21,788.16% 26.12% 34.92% 25.28% 126.32% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 596,124 508,535 501,999 505,921 470,625 444,415 429,926 5.59%
NOSH 131,690 131,690 131,690 131,690 109,903 108,925 108,842 3.22%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 22.27% 3.44% 0.01% 7.86% 8.51% 6.25% 1.43% -
ROE 17.84% 2.09% 0.01% 7.92% 7.95% 5.17% 1.60% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 365.23 236.01 347.11 389.76 403.84 337.30 442.40 -3.14%
EPS 81.33 8.12 0.03 30.64 34.36 21.09 6.33 52.98%
DPS 0.00 0.00 6.67 8.00 12.00 5.33 8.00 -
NAPS 4.56 3.89 3.84 3.87 4.32 4.08 3.95 2.42%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 243.56 157.39 231.48 259.92 224.42 187.42 245.63 -0.14%
EPS 54.24 5.42 0.02 20.43 19.10 11.72 3.52 57.68%
DPS 0.00 0.00 4.45 5.33 6.67 2.96 4.44 -
NAPS 3.0409 2.5941 2.5608 2.5808 2.4008 2.2671 2.1931 5.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.89 0.96 1.43 1.72 2.32 1.87 1.51 -
P/RPS 0.52 0.41 0.41 0.44 0.57 0.55 0.34 7.33%
P/EPS 2.32 11.82 4,673.56 5.61 6.75 8.87 23.84 -32.15%
EY 43.03 8.46 0.02 17.81 14.81 11.28 4.19 47.38%
DY 0.00 0.00 4.66 4.65 5.17 2.85 5.30 -
P/NAPS 0.41 0.25 0.37 0.44 0.54 0.46 0.38 1.27%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 20/11/20 27/11/19 30/11/18 24/11/17 29/11/16 26/11/15 -
Price 1.93 1.05 1.32 1.60 2.45 1.80 1.52 -
P/RPS 0.53 0.44 0.38 0.41 0.61 0.53 0.34 7.67%
P/EPS 2.37 12.93 4,314.06 5.22 7.13 8.53 24.00 -31.98%
EY 42.14 7.74 0.02 19.15 14.03 11.72 4.17 46.98%
DY 0.00 0.00 5.05 5.00 4.90 2.96 5.26 -
P/NAPS 0.42 0.27 0.34 0.41 0.57 0.44 0.38 1.68%

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