[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 99.8%
YoY- 26446.67%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 298,556 394,951 358,099 231,399 340,332 382,148 329,959 -1.65%
PBT 2,755 20,955 104,990 8,438 595 39,774 37,324 -35.21%
Tax -350 -5,372 -25,247 -474 -565 -9,739 -9,247 -42.04%
NP 2,405 15,583 79,743 7,964 30 30,035 28,077 -33.59%
-
NP to SH 2,405 15,583 79,743 7,964 30 30,035 28,077 -33.59%
-
Tax Rate 12.70% 25.64% 24.05% 5.62% 94.96% 24.49% 24.77% -
Total Cost 296,151 379,368 278,356 223,435 340,302 352,113 301,882 -0.31%
-
Net Worth 621,614 629,458 596,124 508,535 501,999 505,921 470,625 4.74%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 6,536 7,843 9,804 -
Div Payout % - - - - 21,788.17% 26.12% 34.92% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 621,614 629,458 596,124 508,535 501,999 505,921 470,625 4.74%
NOSH 197,536 197,536 131,690 131,690 131,690 131,690 109,903 10.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.81% 3.95% 22.27% 3.44% 0.01% 7.86% 8.51% -
ROE 0.39% 2.48% 13.38% 1.57% 0.01% 5.94% 5.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 152.25 201.41 273.92 177.01 260.33 292.32 302.88 -10.82%
EPS 1.23 7.95 61.00 6.09 0.02 22.98 25.77 -39.75%
DPS 0.00 0.00 0.00 0.00 5.00 6.00 9.00 -
NAPS 3.17 3.21 4.56 3.89 3.84 3.87 4.32 -5.02%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 151.14 199.94 181.28 117.14 172.29 193.46 167.04 -1.65%
EPS 1.22 7.89 40.37 4.03 0.02 15.20 14.21 -33.56%
DPS 0.00 0.00 0.00 0.00 3.31 3.97 4.96 -
NAPS 3.1468 3.1866 3.0178 2.5744 2.5413 2.5612 2.3825 4.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.93 0.96 1.89 0.96 1.43 1.72 2.32 -
P/RPS 0.61 0.48 0.69 0.54 0.55 0.59 0.77 -3.80%
P/EPS 75.83 12.08 3.10 15.76 6,231.42 7.49 9.00 42.62%
EY 1.32 8.28 32.27 6.35 0.02 13.36 11.11 -29.87%
DY 0.00 0.00 0.00 0.00 3.50 3.49 3.88 -
P/NAPS 0.29 0.30 0.41 0.25 0.37 0.44 0.54 -9.83%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 30/11/21 20/11/20 27/11/19 30/11/18 24/11/17 -
Price 0.92 1.01 1.93 1.05 1.32 1.60 2.45 -
P/RPS 0.60 0.50 0.70 0.59 0.51 0.55 0.81 -4.87%
P/EPS 75.01 12.71 3.16 17.24 5,752.08 6.96 9.51 41.06%
EY 1.33 7.87 31.61 5.80 0.02 14.36 10.52 -29.14%
DY 0.00 0.00 0.00 0.00 3.79 3.75 3.67 -
P/NAPS 0.29 0.31 0.42 0.27 0.34 0.41 0.57 -10.64%

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