[CHOOBEE] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.75%
YoY- -22.36%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 507,874 344,820 443,139 500,258 456,994 369,625 461,206 1.61%
PBT 136,549 23,061 -948 43,126 53,922 33,277 5,501 70.71%
Tax -33,332 -3,578 -169 -10,763 -12,239 -8,564 429 -
NP 103,217 19,483 -1,117 32,363 41,683 24,713 5,930 60.91%
-
NP to SH 103,217 19,483 -1,117 32,363 41,683 24,713 5,930 60.91%
-
Tax Rate 24.41% 15.52% - 24.96% 22.70% 25.74% -7.80% -
Total Cost 404,657 325,337 444,256 467,895 415,311 344,912 455,276 -1.94%
-
Net Worth 619,655 520,301 500,692 508,535 483,698 452,105 431,669 6.20%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 6,536 7,843 9,804 4,357 - -
Div Payout % - - 0.00% 24.24% 23.52% 17.63% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 619,655 520,301 500,692 508,535 483,698 452,105 431,669 6.20%
NOSH 131,690 131,690 131,690 131,690 109,903 109,903 109,007 3.19%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 20.32% 5.65% -0.25% 6.47% 9.12% 6.69% 1.29% -
ROE 16.66% 3.74% -0.22% 6.36% 8.62% 5.47% 1.37% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 388.49 263.77 338.98 382.67 419.49 339.29 423.10 -1.41%
EPS 78.95 14.90 -0.85 24.76 38.26 22.68 5.44 56.11%
DPS 0.00 0.00 5.00 6.00 9.00 4.00 0.00 -
NAPS 4.74 3.98 3.83 3.89 4.44 4.15 3.96 3.03%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 257.10 174.56 224.33 253.25 231.35 187.12 233.48 1.61%
EPS 52.25 9.86 -0.57 16.38 21.10 12.51 3.00 60.93%
DPS 0.00 0.00 3.31 3.97 4.96 2.21 0.00 -
NAPS 3.1369 2.634 2.5347 2.5744 2.4487 2.2887 2.1853 6.20%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.87 1.65 1.23 1.48 2.38 1.66 1.48 -
P/RPS 0.48 0.63 0.36 0.39 0.57 0.49 0.35 5.40%
P/EPS 2.37 11.07 -143.95 5.98 6.22 7.32 27.21 -33.39%
EY 42.22 9.03 -0.69 16.73 16.08 13.67 3.68 50.12%
DY 0.00 0.00 4.07 4.05 3.78 2.41 0.00 -
P/NAPS 0.39 0.41 0.32 0.38 0.54 0.40 0.37 0.88%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 26/02/21 28/02/20 15/03/19 27/02/18 17/02/17 26/02/16 -
Price 2.00 1.66 1.18 1.61 2.64 1.77 1.37 -
P/RPS 0.51 0.63 0.35 0.42 0.63 0.52 0.32 8.07%
P/EPS 2.53 11.14 -138.10 6.50 6.90 7.80 25.18 -31.79%
EY 39.48 8.98 -0.72 15.38 14.49 12.82 3.97 46.59%
DY 0.00 0.00 4.24 3.73 3.41 2.26 0.00 -
P/NAPS 0.42 0.42 0.31 0.41 0.59 0.43 0.35 3.08%

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