[CHOOBEE] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 83.48%
YoY- 1844.23%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 402,114 493,112 507,874 344,820 443,139 500,258 456,994 -2.10%
PBT 1,345 11,700 136,549 23,061 -948 43,126 53,922 -45.93%
Tax -214 -3,565 -33,332 -3,578 -169 -10,763 -12,239 -49.03%
NP 1,131 8,135 103,217 19,483 -1,117 32,363 41,683 -45.16%
-
NP to SH 1,131 8,135 103,217 19,483 -1,117 32,363 41,683 -45.16%
-
Tax Rate 15.91% 30.47% 24.41% 15.52% - 24.96% 22.70% -
Total Cost 400,983 484,977 404,657 325,337 444,256 467,895 415,311 -0.58%
-
Net Worth 621,614 623,575 619,655 520,301 500,692 508,535 483,698 4.26%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 6,536 7,843 9,804 -
Div Payout % - - - - 0.00% 24.24% 23.52% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 621,614 623,575 619,655 520,301 500,692 508,535 483,698 4.26%
NOSH 197,536 197,536 131,690 131,690 131,690 131,690 109,903 10.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.28% 1.65% 20.32% 5.65% -0.25% 6.47% 9.12% -
ROE 0.18% 1.30% 16.66% 3.74% -0.22% 6.36% 8.62% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 205.06 251.47 388.49 263.77 338.98 382.67 419.49 -11.24%
EPS 0.58 4.15 78.95 14.90 -0.85 24.76 38.26 -50.23%
DPS 0.00 0.00 0.00 0.00 5.00 6.00 9.00 -
NAPS 3.17 3.18 4.74 3.98 3.83 3.89 4.44 -5.45%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 203.56 249.63 257.10 174.56 224.33 253.25 231.35 -2.10%
EPS 0.57 4.12 52.25 9.86 -0.57 16.38 21.10 -45.20%
DPS 0.00 0.00 0.00 0.00 3.31 3.97 4.96 -
NAPS 3.1468 3.1568 3.1369 2.634 2.5347 2.5744 2.4487 4.26%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.92 0.97 1.87 1.65 1.23 1.48 2.38 -
P/RPS 0.45 0.39 0.48 0.63 0.36 0.39 0.57 -3.86%
P/EPS 159.51 23.38 2.37 11.07 -143.95 5.98 6.22 71.68%
EY 0.63 4.28 42.22 9.03 -0.69 16.73 16.08 -41.70%
DY 0.00 0.00 0.00 0.00 4.07 4.05 3.78 -
P/NAPS 0.29 0.31 0.39 0.41 0.32 0.38 0.54 -9.83%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 21/02/23 23/02/22 26/02/21 28/02/20 15/03/19 27/02/18 -
Price 0.89 1.02 2.00 1.66 1.18 1.61 2.64 -
P/RPS 0.43 0.41 0.51 0.63 0.35 0.42 0.63 -6.16%
P/EPS 154.31 24.59 2.53 11.14 -138.10 6.50 6.90 67.81%
EY 0.65 4.07 39.48 8.98 -0.72 15.38 14.49 -40.37%
DY 0.00 0.00 0.00 0.00 4.24 3.73 3.41 -
P/NAPS 0.28 0.32 0.42 0.42 0.31 0.41 0.59 -11.67%

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