[CHOOBEE] YoY 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- -8.47%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
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 124,587 109,957 113,335 144,955 130,394 78,022 107,219 2.53%
PBT 39,306 5,121 -1,666 12,598 13,635 5,556 769 92.52%
Tax -9,338 -1,143 -28 -3,220 -3,415 -1,128 -3,326 18.75%
NP 29,968 3,978 -1,694 9,378 10,220 4,428 -2,557 -
-
NP to SH 29,968 3,978 -1,694 9,378 10,220 4,428 -2,557 -
-
Tax Rate 23.76% 22.32% - 25.56% 25.05% 20.30% 432.51% -
Total Cost 94,619 105,979 115,029 135,577 120,174 73,594 109,776 -2.44%
-
Net Worth 596,124 508,535 501,999 505,921 470,625 444,981 429,793 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 - - -
Div Payout % - - 0.00% 83.64% 95.94% - - -
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 596,124 508,535 501,999 505,921 470,625 444,981 429,793 5.59%
NOSH 131,690 131,690 131,690 131,690 109,903 109,064 108,808 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 24.05% 3.62% -1.49% 6.47% 7.84% 5.68% -2.38% -
ROE 5.03% 0.78% -0.34% 1.85% 2.17% 1.00% -0.59% -
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 95.30 84.11 86.69 110.88 119.69 71.54 98.54 -0.55%
EPS 22.92 3.04 -1.30 7.17 9.38 4.06 -2.35 -
DPS 0.00 0.00 5.00 6.00 9.00 0.00 0.00 -
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 63.55 56.09 57.81 73.94 66.52 39.80 54.69 2.53%
EPS 15.29 2.03 -0.86 4.78 5.21 2.26 -1.30 -
DPS 0.00 0.00 3.33 4.00 5.00 0.00 0.00 -
NAPS 3.0409 2.5941 2.5608 2.5808 2.4008 2.2699 2.1925 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 1.98 1.14 1.65 1.55 1.94 2.61 1.53 4.38%
P/EPS 8.24 31.55 -110.36 23.98 24.73 46.06 -64.26 -
EY 12.13 3.17 -0.91 4.17 4.04 2.17 -1.56 -
DY 0.00 0.00 3.50 3.49 3.88 0.00 0.00 -
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 2.03 1.25 1.52 1.44 2.05 2.52 1.54 4.70%
P/EPS 8.42 34.51 -101.87 22.30 26.12 44.33 -64.68 -
EY 11.88 2.90 -0.98 4.48 3.83 2.26 -1.55 -
DY 0.00 0.00 3.79 3.75 3.67 0.00 0.00 -
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