[CHOOBEE] QoQ Cumulative 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- 40.43%
YoY- 654.97%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 507,874 358,099 233,512 135,874 344,820 231,399 121,442 158.89%
PBT 136,549 104,990 65,684 36,052 23,061 8,438 3,317 1084.18%
Tax -33,332 -25,247 -15,909 -8,692 -3,578 -474 669 -
NP 103,217 79,743 49,775 27,360 19,483 7,964 3,986 770.09%
-
NP to SH 103,217 79,743 49,775 27,360 19,483 7,964 3,986 770.09%
-
Tax Rate 24.41% 24.05% 24.22% 24.11% 15.52% 5.62% -20.17% -
Total Cost 404,657 278,356 183,737 108,514 325,337 223,435 117,456 127.59%
-
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% 13.38% 8.79% 4.99% 3.74% 1.57% 0.79% -
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 388.49 273.92 178.62 103.94 263.77 177.01 92.90 158.88%
EPS 78.95 61.00 38.08 20.93 14.90 6.09 3.05 769.88%
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 257.10 181.28 118.21 68.78 174.56 117.14 61.48 158.88%
EPS 52.25 40.37 25.20 13.85 9.86 4.03 2.02 769.46%
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 0.69 1.00 1.42 0.63 0.54 1.00 -38.61%
P/EPS 2.37 3.10 4.67 7.07 11.07 15.76 30.50 -81.70%
EY 42.22 32.27 21.39 14.14 9.03 6.35 3.28 446.69%
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 0.70 1.17 1.58 0.63 0.59 1.16 -42.09%
P/EPS 2.53 3.16 5.49 7.84 11.14 17.24 35.42 -82.70%
EY 39.48 31.61 18.22 12.76 8.98 5.80 2.82 478.09%
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