[CHOOBEE] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 81.93%
YoY- 1148.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 162,043 507,874 358,099 233,512 135,874 344,820 231,399 -21.15%
PBT 23,323 136,549 104,990 65,684 36,052 23,061 8,438 97.07%
Tax -5,195 -33,332 -25,247 -15,909 -8,692 -3,578 -474 394.12%
NP 18,128 103,217 79,743 49,775 27,360 19,483 7,964 73.12%
-
NP to SH 18,128 103,217 79,743 49,775 27,360 19,483 7,964 73.12%
-
Tax Rate 22.27% 24.41% 24.05% 24.22% 24.11% 15.52% 5.62% -
Total Cost 143,915 404,657 278,356 183,737 108,514 325,337 223,435 -25.43%
-
Net Worth 637,957 619,655 596,124 566,056 547,754 520,301 508,535 16.33%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 637,957 619,655 596,124 566,056 547,754 520,301 508,535 16.33%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.19% 20.32% 22.27% 21.32% 20.14% 5.65% 3.44% -
ROE 2.84% 16.66% 13.38% 8.79% 4.99% 3.74% 1.57% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 123.95 388.49 273.92 178.62 103.94 263.77 177.01 -21.16%
EPS 13.87 78.95 61.00 38.08 20.93 14.90 6.09 73.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.88 4.74 4.56 4.33 4.19 3.98 3.89 16.33%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 82.03 257.10 181.28 118.21 68.78 174.56 117.14 -21.15%
EPS 9.18 52.25 40.37 25.20 13.85 9.86 4.03 73.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2296 3.1369 3.0178 2.8656 2.7729 2.634 2.5744 16.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.93 1.87 1.89 1.78 1.48 1.65 0.96 -
P/RPS 1.56 0.48 0.69 1.00 1.42 0.63 0.54 102.97%
P/EPS 13.92 2.37 3.10 4.67 7.07 11.07 15.76 -7.95%
EY 7.18 42.22 32.27 21.39 14.14 9.03 6.35 8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.41 0.41 0.35 0.41 0.25 36.83%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 23/02/22 30/11/21 27/08/21 21/05/21 26/02/21 20/11/20 -
Price 2.21 2.00 1.93 2.09 1.64 1.66 1.05 -
P/RPS 1.78 0.51 0.70 1.17 1.58 0.63 0.59 108.93%
P/EPS 15.94 2.53 3.16 5.49 7.84 11.14 17.24 -5.09%
EY 6.27 39.48 31.61 18.22 12.76 8.98 5.80 5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.42 0.48 0.39 0.42 0.27 40.61%

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