[CHOOBEE] YoY TTM 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- 121.83%
YoY- 1342.08%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 385,963 435,842 534,043 405,324 397,086 507,079 474,274 -3.37%
PBT -114 -7,649 123,820 55,084 3,419 29,052 52,331 -
Tax -515 1,271 -29,835 -11,865 -422 -7,590 -11,788 -40.62%
NP -629 -6,378 93,985 43,219 2,997 21,462 40,543 -
-
NP to SH -629 -6,378 93,985 43,219 2,997 21,462 40,543 -
-
Tax Rate - - 24.10% 21.54% 12.34% 26.13% 22.53% -
Total Cost 386,592 442,220 440,058 362,105 394,089 485,617 433,731 -1.89%
-
Net Worth 621,614 627,497 637,957 547,754 504,613 507,228 493,502 3.91%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 6,536 7,843 9,804 -
Div Payout % - - - - 218.10% 36.55% 24.18% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 621,614 627,497 637,957 547,754 504,613 507,228 493,502 3.91%
NOSH 197,536 197,536 131,690 131,690 131,690 131,690 109,903 10.25%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -0.16% -1.46% 17.60% 10.66% 0.75% 4.23% 8.55% -
ROE -0.10% -1.02% 14.73% 7.89% 0.59% 4.23% 8.22% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 196.83 222.26 408.51 310.05 303.75 387.89 435.35 -12.38%
EPS -0.32 -3.25 71.89 33.06 2.29 16.42 37.22 -
DPS 0.00 0.00 0.00 0.00 5.00 6.00 9.00 -
NAPS 3.17 3.20 4.88 4.19 3.86 3.88 4.53 -5.77%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 196.89 222.33 272.43 206.76 202.56 258.67 241.94 -3.37%
EPS -0.32 -3.25 47.94 22.05 1.53 10.95 20.68 -
DPS 0.00 0.00 0.00 0.00 3.33 4.00 5.00 -
NAPS 3.171 3.201 3.2543 2.7942 2.5741 2.5875 2.5175 3.91%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.86 0.98 1.93 1.48 0.795 1.58 2.38 -
P/RPS 0.44 0.44 0.47 0.48 0.26 0.41 0.55 -3.64%
P/EPS -268.11 -30.13 2.68 4.48 34.68 9.62 6.40 -
EY -0.37 -3.32 37.25 22.34 2.88 10.39 15.64 -
DY 0.00 0.00 0.00 0.00 6.29 3.80 3.78 -
P/NAPS 0.27 0.31 0.40 0.35 0.21 0.41 0.53 -10.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 26/05/23 20/05/22 21/05/21 11/06/20 24/05/19 25/05/18 -
Price 0.94 0.97 2.21 1.64 0.92 1.50 2.34 -
P/RPS 0.48 0.44 0.54 0.53 0.30 0.39 0.54 -1.94%
P/EPS -293.05 -29.82 3.07 4.96 40.13 9.14 6.29 -
EY -0.34 -3.35 32.53 20.16 2.49 10.94 15.90 -
DY 0.00 0.00 0.00 0.00 5.43 4.00 3.85 -
P/NAPS 0.30 0.30 0.45 0.39 0.24 0.39 0.52 -8.75%

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