[CHOOBEE] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.89%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 490,062 507,079 500,258 509,183 494,622 474,274 456,994 4.78%
PBT 18,210 29,052 43,126 56,373 57,410 52,331 53,923 -51.60%
Tax -4,780 -7,590 -10,763 -12,731 -12,926 -11,788 -12,239 -46.66%
NP 13,430 21,462 32,363 43,642 44,484 40,543 41,684 -53.10%
-
NP to SH 13,430 21,462 32,363 43,642 44,484 40,543 41,684 -53.10%
-
Tax Rate 26.25% 26.13% 24.96% 22.58% 22.52% 22.53% 22.70% -
Total Cost 476,632 485,617 467,895 465,541 450,138 433,731 415,310 9.64%
-
Net Worth 503,306 507,228 508,535 505,921 496,770 493,502 483,698 2.69%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,843 7,843 7,843 7,843 9,804 9,804 9,804 -13.85%
Div Payout % 58.40% 36.55% 24.24% 17.97% 22.04% 24.18% 23.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 503,306 507,228 508,535 505,921 496,770 493,502 483,698 2.69%
NOSH 131,690 131,690 131,690 131,690 109,903 109,903 109,903 12.85%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.74% 4.23% 6.47% 8.57% 8.99% 8.55% 9.12% -
ROE 2.67% 4.23% 6.36% 8.63% 8.95% 8.22% 8.62% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 374.87 387.89 382.67 389.50 454.03 435.35 419.49 -7.24%
EPS 10.27 16.42 24.76 33.38 40.83 37.22 38.26 -58.48%
DPS 6.00 6.00 6.00 6.00 9.00 9.00 9.00 -23.74%
NAPS 3.85 3.88 3.89 3.87 4.56 4.53 4.44 -9.09%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 248.09 256.70 253.25 257.77 250.40 240.09 231.35 4.78%
EPS 6.80 10.86 16.38 22.09 22.52 20.52 21.10 -53.09%
DPS 3.97 3.97 3.97 3.97 4.96 4.96 4.96 -13.82%
NAPS 2.5479 2.5678 2.5744 2.5612 2.5148 2.4983 2.4487 2.69%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.51 1.58 1.48 1.72 2.26 2.38 2.38 -
P/RPS 0.40 0.41 0.39 0.44 0.50 0.55 0.57 -21.08%
P/EPS 14.70 9.62 5.98 5.15 5.53 6.40 6.22 77.70%
EY 6.80 10.39 16.73 19.41 18.07 15.64 16.08 -43.74%
DY 3.97 3.80 4.05 3.49 3.98 3.78 3.78 3.33%
P/NAPS 0.39 0.41 0.38 0.44 0.50 0.53 0.54 -19.55%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 15/03/19 30/11/18 14/08/18 25/05/18 27/02/18 -
Price 1.39 1.50 1.61 1.60 1.88 2.34 2.64 -
P/RPS 0.37 0.39 0.42 0.41 0.41 0.54 0.63 -29.93%
P/EPS 13.53 9.14 6.50 4.79 4.60 6.29 6.90 56.85%
EY 7.39 10.94 15.38 20.86 21.72 15.90 14.49 -36.24%
DY 4.32 4.00 3.73 3.75 4.79 3.85 3.41 17.13%
P/NAPS 0.36 0.39 0.41 0.41 0.41 0.52 0.59 -28.12%

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