[CHOOBEE] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -82.44%
YoY- -94.6%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 544,726 471,520 334,206 458,442 509,183 424,031 375,622 6.38%
PBT 52,514 119,613 6,895 3,946 56,373 47,718 23,591 14.26%
Tax -13,457 -28,351 -78 -1,588 -12,731 -12,159 -5,598 15.73%
NP 39,057 91,262 6,817 2,358 43,642 35,559 17,993 13.78%
-
NP to SH 39,057 91,262 6,817 2,358 43,642 35,559 17,993 13.78%
-
Tax Rate 25.63% 23.70% 1.13% 40.24% 22.58% 25.48% 23.73% -
Total Cost 505,669 380,258 327,389 456,084 465,541 388,472 357,629 5.94%
-
Net Worth 629,458 596,124 508,535 501,999 505,921 470,625 444,981 5.94%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 6,536 7,843 9,804 4,355 -
Div Payout % - - - 277.20% 17.97% 27.57% 24.21% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 629,458 596,124 508,535 501,999 505,921 470,625 444,981 5.94%
NOSH 197,536 131,690 131,690 131,690 131,690 109,903 109,064 10.40%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.17% 19.35% 2.04% 0.51% 8.57% 8.39% 4.79% -
ROE 6.20% 15.31% 1.34% 0.47% 8.63% 7.56% 4.04% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 277.79 360.69 255.65 350.68 389.50 389.23 344.41 -3.51%
EPS 19.92 69.81 5.21 1.80 33.38 32.64 16.50 3.18%
DPS 0.00 0.00 0.00 5.00 6.00 9.00 4.00 -
NAPS 3.21 4.56 3.89 3.84 3.87 4.32 4.08 -3.91%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 277.88 240.53 170.49 233.86 259.74 216.31 191.61 6.38%
EPS 19.92 46.55 3.48 1.20 22.26 18.14 9.18 13.77%
DPS 0.00 0.00 0.00 3.33 4.00 5.00 2.22 -
NAPS 3.211 3.0409 2.5941 2.5608 2.5808 2.4008 2.2699 5.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.96 1.89 0.96 1.43 1.72 2.32 1.87 -
P/RPS 0.35 0.52 0.38 0.41 0.44 0.60 0.54 -6.96%
P/EPS 4.82 2.71 18.41 79.28 5.15 7.11 11.33 -13.27%
EY 20.75 36.94 5.43 1.26 19.41 14.07 8.82 15.31%
DY 0.00 0.00 0.00 3.50 3.49 3.88 2.14 -
P/NAPS 0.30 0.41 0.25 0.37 0.44 0.54 0.46 -6.87%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 30/11/21 20/11/20 27/11/19 30/11/18 24/11/17 29/11/16 -
Price 1.01 1.93 1.05 1.32 1.60 2.45 1.80 -
P/RPS 0.36 0.54 0.41 0.38 0.41 0.63 0.52 -5.94%
P/EPS 5.07 2.76 20.14 73.18 4.79 7.51 10.91 -11.98%
EY 19.72 36.17 4.97 1.37 20.86 13.32 9.17 13.60%
DY 0.00 0.00 0.00 3.79 3.75 3.67 2.22 -
P/NAPS 0.31 0.42 0.27 0.34 0.41 0.57 0.44 -5.66%

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