[CHOOBEE] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -23.49%
YoY- -9.88%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 135,874 75,370 121,423 114,602 97,322 100,743 144,891 -1.06%
PBT 36,052 4,029 -339 13,735 15,327 4,043 5,349 37.39%
Tax -8,692 -405 -151 -3,324 -3,775 -1,191 -1,440 34.89%
NP 27,360 3,624 -490 10,411 11,552 2,852 3,909 38.26%
-
NP to SH 27,360 3,624 -490 10,411 11,552 2,852 3,909 38.26%
-
Tax Rate 24.11% 10.05% - 24.20% 24.63% 29.46% 26.92% -
Total Cost 108,514 71,746 121,913 104,191 85,770 97,891 140,982 -4.26%
-
Net Worth 547,754 504,613 507,228 493,502 462,999 434,331 435,543 3.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 547,754 504,613 507,228 493,502 462,999 434,331 435,543 3.89%
NOSH 131,690 131,690 131,690 109,903 109,903 108,854 108,885 3.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 20.14% 4.81% -0.40% 9.08% 11.87% 2.83% 2.70% -
ROE 4.99% 0.72% -0.10% 2.11% 2.50% 0.66% 0.90% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 103.94 57.65 92.88 105.20 89.33 92.55 133.07 -4.03%
EPS 20.93 2.77 -0.37 9.56 10.60 2.62 3.59 34.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 3.86 3.88 4.53 4.25 3.99 4.00 0.77%
Adjusted Per Share Value based on latest NOSH - 109,903
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 69.31 38.45 61.94 58.46 49.65 51.39 73.91 -1.06%
EPS 13.96 1.85 -0.25 5.31 5.89 1.45 1.99 38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7942 2.5741 2.5875 2.5175 2.3619 2.2156 2.2218 3.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.48 0.795 1.58 2.38 1.79 1.46 1.68 -
P/RPS 1.42 1.38 1.70 2.26 2.00 1.58 1.26 2.01%
P/EPS 7.07 28.68 -421.53 24.90 16.88 55.73 46.80 -27.00%
EY 14.14 3.49 -0.24 4.02 5.92 1.79 2.14 36.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.41 0.53 0.42 0.37 0.42 -2.99%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 11/06/20 24/05/19 25/05/18 19/05/17 27/05/16 15/05/15 -
Price 1.64 0.92 1.50 2.34 2.12 1.48 1.64 -
P/RPS 1.58 1.60 1.61 2.22 2.37 1.60 1.23 4.25%
P/EPS 7.84 33.19 -400.19 24.49 19.99 56.49 45.68 -25.43%
EY 12.76 3.01 -0.25 4.08 5.00 1.77 2.19 34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.24 0.39 0.52 0.50 0.37 0.41 -0.82%

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