[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 60.21%
YoY- 901.29%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 278,530 162,043 507,874 358,099 233,512 135,874 344,820 -13.30%
PBT 38,012 23,323 136,549 104,990 65,684 36,052 23,061 39.66%
Tax -8,869 -5,195 -33,332 -25,247 -15,909 -8,692 -3,578 83.46%
NP 29,143 18,128 103,217 79,743 49,775 27,360 19,483 30.88%
-
NP to SH 29,143 18,128 103,217 79,743 49,775 27,360 19,483 30.88%
-
Tax Rate 23.33% 22.27% 24.41% 24.05% 24.22% 24.11% 15.52% -
Total Cost 249,387 143,915 404,657 278,356 183,737 108,514 325,337 -16.28%
-
Net Worth 639,264 637,957 619,655 596,124 566,056 547,754 520,301 14.75%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 639,264 637,957 619,655 596,124 566,056 547,754 520,301 14.75%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.46% 11.19% 20.32% 22.27% 21.32% 20.14% 5.65% -
ROE 4.56% 2.84% 16.66% 13.38% 8.79% 4.99% 3.74% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 213.06 123.95 388.49 273.92 178.62 103.94 263.77 -13.30%
EPS 22.29 13.87 78.95 61.00 38.08 20.93 14.90 30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.89 4.88 4.74 4.56 4.33 4.19 3.98 14.75%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 141.00 82.03 257.10 181.28 118.21 68.78 174.56 -13.30%
EPS 14.75 9.18 52.25 40.37 25.20 13.85 9.86 30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2362 3.2296 3.1369 3.0178 2.8656 2.7729 2.634 14.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.97 1.93 1.87 1.89 1.78 1.48 1.65 -
P/RPS 0.92 1.56 0.48 0.69 1.00 1.42 0.63 28.80%
P/EPS 8.84 13.92 2.37 3.10 4.67 7.07 11.07 -13.96%
EY 11.32 7.18 42.22 32.27 21.39 14.14 9.03 16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.41 0.41 0.35 0.41 -1.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 23/02/22 30/11/21 27/08/21 21/05/21 26/02/21 -
Price 1.19 2.21 2.00 1.93 2.09 1.64 1.66 -
P/RPS 0.56 1.78 0.51 0.70 1.17 1.58 0.63 -7.57%
P/EPS 5.34 15.94 2.53 3.16 5.49 7.84 11.14 -38.83%
EY 18.73 6.27 39.48 31.61 18.22 12.76 8.98 63.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.45 0.42 0.42 0.48 0.39 0.42 -31.20%

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