[CHOOBEE] YoY Cumulative 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- 45.4%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 358,099 231,399 340,332 382,148 329,959 275,553 361,137 -0.14%
PBT 104,990 8,438 595 39,774 37,324 22,884 4,794 67.18%
Tax -25,247 -474 -565 -9,739 -9,247 -5,652 376 -
NP 79,743 7,964 30 30,035 28,077 17,232 5,170 57.70%
-
NP to SH 79,743 7,964 30 30,035 28,077 17,232 5,170 57.70%
-
Tax Rate 24.05% 5.62% 94.96% 24.49% 24.77% 24.70% -7.84% -
Total Cost 278,356 223,435 340,302 352,113 301,882 258,321 355,967 -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 - - 6,536 7,843 9,804 4,357 6,530 -
Div Payout % - - 21,788.17% 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 13.38% 1.57% 0.01% 5.94% 5.97% 3.88% 1.20% -
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 273.92 177.01 260.33 292.32 302.88 252.97 331.80 -3.14%
EPS 61.00 6.09 0.02 22.98 25.77 15.82 4.75 52.96%
DPS 0.00 0.00 5.00 6.00 9.00 4.00 6.00 -
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 182.67 118.04 173.61 194.94 168.32 140.57 184.22 -0.14%
EPS 40.68 4.06 0.02 15.32 14.32 8.79 2.64 57.68%
DPS 0.00 0.00 3.33 4.00 5.00 2.22 3.33 -
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 0.69 0.54 0.55 0.59 0.77 0.74 0.46 6.98%
P/EPS 3.10 15.76 6,231.42 7.49 9.00 11.82 31.79 -32.13%
EY 32.27 6.35 0.02 13.36 11.11 8.46 3.15 47.31%
DY 0.00 0.00 3.50 3.49 3.88 2.14 3.97 -
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 0.70 0.59 0.51 0.55 0.81 0.71 0.46 7.24%
P/EPS 3.16 17.24 5,752.08 6.96 9.51 11.38 32.00 -31.98%
EY 31.61 5.80 0.02 14.36 10.52 8.79 3.13 46.96%
DY 0.00 0.00 3.79 3.75 3.67 2.22 3.95 -
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