[CHOOBEE] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 137.52%
YoY- 654.97%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 104,773 162,043 135,874 75,370 121,423 114,602 97,322 1.23%
PBT 3,974 23,323 36,052 4,029 -339 13,735 15,327 -20.13%
Tax -359 -5,195 -8,692 -405 -151 -3,324 -3,775 -32.42%
NP 3,615 18,128 27,360 3,624 -490 10,411 11,552 -17.59%
-
NP to SH 3,615 18,128 27,360 3,624 -490 10,411 11,552 -17.59%
-
Tax Rate 9.03% 22.27% 24.11% 10.05% - 24.20% 24.63% -
Total Cost 101,158 143,915 108,514 71,746 121,913 104,191 85,770 2.78%
-
Net Worth 627,497 637,957 547,754 504,613 507,228 493,502 462,999 5.19%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 627,497 637,957 547,754 504,613 507,228 493,502 462,999 5.19%
NOSH 197,536 131,690 131,690 131,690 131,690 109,903 109,903 10.26%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.45% 11.19% 20.14% 4.81% -0.40% 9.08% 11.87% -
ROE 0.58% 2.84% 4.99% 0.72% -0.10% 2.11% 2.50% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 53.43 123.95 103.94 57.65 92.88 105.20 89.33 -8.20%
EPS 1.84 13.87 20.93 2.77 -0.37 9.56 10.60 -25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 4.88 4.19 3.86 3.88 4.53 4.25 -4.61%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 53.04 82.03 68.78 38.16 61.47 58.02 49.27 1.23%
EPS 1.83 9.18 13.85 1.83 -0.25 5.27 5.85 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1766 3.2296 2.7729 2.5545 2.5678 2.4983 2.3439 5.19%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.98 1.93 1.48 0.795 1.58 2.38 1.79 -
P/RPS 1.83 1.56 1.42 1.38 1.70 2.26 2.00 -1.46%
P/EPS 53.16 13.92 7.07 28.68 -421.53 24.90 16.88 21.05%
EY 1.88 7.18 14.14 3.49 -0.24 4.02 5.92 -17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.35 0.21 0.41 0.53 0.42 -4.93%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 20/05/22 21/05/21 11/06/20 24/05/19 25/05/18 19/05/17 -
Price 0.97 2.21 1.64 0.92 1.50 2.34 2.12 -
P/RPS 1.82 1.78 1.58 1.60 1.61 2.22 2.37 -4.30%
P/EPS 52.62 15.94 7.84 33.19 -400.19 24.49 19.99 17.49%
EY 1.90 6.27 12.76 3.01 -0.25 4.08 5.00 -14.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.45 0.39 0.24 0.39 0.52 0.50 -8.15%

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