[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -106.06%
YoY- -104.71%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 443,139 453,776 453,994 485,692 500,258 509,530 474,386 -4.42%
PBT -948 793 4,520 -1,356 43,126 53,032 54,352 -
Tax -169 -753 -1,074 -604 -10,763 -12,985 -13,038 -94.43%
NP -1,117 40 3,446 -1,960 32,363 40,046 41,314 -
-
NP to SH -1,117 40 3,446 -1,960 32,363 40,046 41,314 -
-
Tax Rate - 94.96% 23.76% - 24.96% 24.49% 23.99% -
Total Cost 444,256 453,736 450,548 487,652 467,895 469,484 433,072 1.70%
-
Net Worth 500,692 501,999 503,306 507,228 508,535 505,921 496,770 0.52%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,536 8,715 - - 7,843 10,458 - -
Div Payout % 0.00% 21,788.16% - - 24.24% 26.12% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 500,692 501,999 503,306 507,228 508,535 505,921 496,770 0.52%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 109,903 12.77%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.25% 0.01% 0.76% -0.40% 6.47% 7.86% 8.71% -
ROE -0.22% 0.01% 0.68% -0.39% 6.36% 7.92% 8.32% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 338.98 347.11 347.28 371.53 382.67 389.76 435.45 -15.33%
EPS -0.85 0.03 2.64 -1.48 24.76 30.64 37.92 -
DPS 5.00 6.67 0.00 0.00 6.00 8.00 0.00 -
NAPS 3.83 3.84 3.85 3.88 3.89 3.87 4.56 -10.95%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 224.33 229.72 229.83 245.88 253.25 257.94 240.15 -4.42%
EPS -0.57 0.02 1.74 -0.99 16.38 20.27 20.91 -
DPS 3.31 4.41 0.00 0.00 3.97 5.29 0.00 -
NAPS 2.5347 2.5413 2.5479 2.5678 2.5744 2.5612 2.5148 0.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.23 1.43 1.51 1.58 1.48 1.72 2.26 -
P/RPS 0.36 0.41 0.43 0.43 0.39 0.44 0.52 -21.68%
P/EPS -143.95 4,673.56 57.28 -105.38 5.98 5.61 5.96 -
EY -0.69 0.02 1.75 -0.95 16.73 17.81 16.78 -
DY 4.07 4.66 0.00 0.00 4.05 4.65 0.00 -
P/NAPS 0.32 0.37 0.39 0.41 0.38 0.44 0.50 -25.67%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 14/08/18 -
Price 1.18 1.32 1.39 1.50 1.61 1.60 1.88 -
P/RPS 0.35 0.38 0.40 0.40 0.42 0.41 0.43 -12.79%
P/EPS -138.10 4,314.06 52.73 -100.05 6.50 5.22 4.96 -
EY -0.72 0.02 1.90 -1.00 15.38 19.15 20.17 -
DY 4.24 5.05 0.00 0.00 3.73 5.00 0.00 -
P/NAPS 0.31 0.34 0.36 0.39 0.41 0.41 0.41 -16.96%

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