[CHOOBEE] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -37.42%
YoY- -69.81%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 456,890 337,584 490,062 494,622 371,659 404,819 511,164 -1.85%
PBT 85,428 108 18,210 57,410 39,639 18,804 12,857 37.07%
Tax -20,156 1,037 -4,780 -12,926 -9,872 -7,796 1,174 -
NP 65,272 1,145 13,430 44,484 29,767 11,008 14,031 29.17%
-
NP to SH 65,272 1,145 13,430 44,484 29,767 11,008 14,031 29.17%
-
Tax Rate 23.59% -960.19% 26.25% 22.52% 24.90% 41.46% -9.13% -
Total Cost 391,618 336,439 476,632 450,138 341,892 393,811 497,133 -3.89%
-
Net Worth 566,056 504,613 503,306 496,770 459,730 439,935 434,161 4.51%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 6,536 7,843 9,804 - 4,355 13,073 -
Div Payout % - 570.87% 58.40% 22.04% - 39.57% 93.17% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 566,056 504,613 503,306 496,770 459,730 439,935 434,161 4.51%
NOSH 131,690 131,690 131,690 109,903 109,903 108,894 109,085 3.18%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.29% 0.34% 2.74% 8.99% 8.01% 2.72% 2.74% -
ROE 11.53% 0.23% 2.67% 8.95% 6.47% 2.50% 3.23% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 349.49 258.23 374.87 454.03 341.16 371.75 468.59 -4.76%
EPS 49.93 0.88 10.27 40.83 27.32 10.11 12.86 25.34%
DPS 0.00 5.00 6.00 9.00 0.00 4.00 12.00 -
NAPS 4.33 3.86 3.85 4.56 4.22 4.04 3.98 1.41%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 231.30 170.90 248.09 250.40 188.15 204.94 258.77 -1.85%
EPS 33.04 0.58 6.80 22.52 15.07 5.57 7.10 29.18%
DPS 0.00 3.31 3.97 4.96 0.00 2.21 6.62 -
NAPS 2.8656 2.5546 2.5479 2.5149 2.3273 2.2271 2.1979 4.51%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.78 0.93 1.51 2.26 2.27 1.41 1.62 -
P/RPS 0.51 0.36 0.40 0.50 0.67 0.38 0.35 6.46%
P/EPS 3.57 106.18 14.70 5.53 8.31 13.95 12.59 -18.93%
EY 28.05 0.94 6.80 18.07 12.04 7.17 7.94 23.38%
DY 0.00 5.38 3.97 3.98 0.00 2.84 7.41 -
P/NAPS 0.41 0.24 0.39 0.50 0.54 0.35 0.41 0.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 -
Price 2.09 1.08 1.39 1.88 2.23 1.50 1.65 -
P/RPS 0.60 0.42 0.37 0.41 0.65 0.40 0.35 9.39%
P/EPS 4.19 123.31 13.53 4.60 8.16 14.84 12.83 -17.00%
EY 23.89 0.81 7.39 21.72 12.25 6.74 7.80 20.48%
DY 0.00 4.63 4.32 4.79 0.00 2.67 7.27 -
P/NAPS 0.48 0.28 0.36 0.41 0.53 0.37 0.41 2.65%

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