[CHOOBEE] QoQ Annualized 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- 461.72%
YoY- 654.97%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 507,874 477,465 467,024 543,496 344,820 308,532 242,884 63.30%
PBT 136,549 139,986 131,368 144,208 23,061 11,250 6,634 646.93%
Tax -33,332 -33,662 -31,818 -34,768 -3,578 -632 1,338 -
NP 103,217 106,324 99,550 109,440 19,483 10,618 7,972 448.82%
-
NP to SH 103,217 106,324 99,550 109,440 19,483 10,618 7,972 448.82%
-
Tax Rate 24.41% 24.05% 24.22% 24.11% 15.52% 5.62% -20.17% -
Total Cost 404,657 371,141 367,474 434,056 325,337 297,913 234,912 43.55%
-
Net Worth 619,655 596,124 566,056 547,754 520,301 508,535 504,613 14.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 619,655 596,124 566,056 547,754 520,301 508,535 504,613 14.63%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.32% 22.27% 21.32% 20.14% 5.65% 3.44% 3.28% -
ROE 16.66% 17.84% 17.59% 19.98% 3.74% 2.09% 1.58% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 388.49 365.23 357.25 415.74 263.77 236.01 185.79 63.30%
EPS 78.95 81.33 76.16 83.72 14.90 8.12 6.10 448.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.74 4.56 4.33 4.19 3.98 3.89 3.86 14.62%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 257.10 241.71 236.42 275.14 174.56 156.19 122.96 63.29%
EPS 52.25 53.83 50.40 55.40 9.86 5.38 4.04 448.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1369 3.0178 2.8656 2.7729 2.634 2.5744 2.5545 14.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.87 1.89 1.78 1.48 1.65 0.96 0.93 -
P/RPS 0.48 0.52 0.50 0.36 0.63 0.41 0.50 -2.67%
P/EPS 2.37 2.32 2.34 1.77 11.07 11.82 15.25 -70.99%
EY 42.22 43.03 42.78 56.56 9.03 8.46 6.56 244.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.35 0.41 0.25 0.24 38.09%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 30/11/21 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 -
Price 2.00 1.93 2.09 1.64 1.66 1.05 1.08 -
P/RPS 0.51 0.53 0.59 0.39 0.63 0.44 0.58 -8.19%
P/EPS 2.53 2.37 2.74 1.96 11.14 12.93 17.71 -72.57%
EY 39.48 42.14 36.44 51.05 8.98 7.74 5.65 264.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.48 0.39 0.42 0.27 0.28 30.94%

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