[CHOOBEE] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -82.44%
YoY- -94.6%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 337,584 397,086 443,139 458,442 490,062 507,079 500,258 -23.08%
PBT 108 3,419 -949 3,946 18,210 29,052 43,126 -98.16%
Tax 1,037 -422 -168 -1,588 -4,780 -7,590 -10,763 -
NP 1,145 2,997 -1,117 2,358 13,430 21,462 32,363 -89.24%
-
NP to SH 1,145 2,997 -1,117 2,358 13,430 21,462 32,363 -89.24%
-
Tax Rate -960.19% 12.34% - 40.24% 26.25% 26.13% 24.96% -
Total Cost 336,439 394,089 444,256 456,084 476,632 485,617 467,895 -19.75%
-
Net Worth 504,613 504,613 500,692 501,999 503,306 507,228 508,535 -0.51%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 6,536 6,536 6,536 6,536 7,843 7,843 7,843 -11.45%
Div Payout % 570.87% 218.10% 0.00% 277.20% 58.40% 36.55% 24.24% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 504,613 504,613 500,692 501,999 503,306 507,228 508,535 -0.51%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.34% 0.75% -0.25% 0.51% 2.74% 4.23% 6.47% -
ROE 0.23% 0.59% -0.22% 0.47% 2.67% 4.23% 6.36% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 258.23 303.75 338.98 350.68 374.87 387.89 382.67 -23.08%
EPS 0.88 2.29 -0.85 1.80 10.27 16.42 24.76 -89.21%
DPS 5.00 5.00 5.00 5.00 6.00 6.00 6.00 -11.45%
NAPS 3.86 3.86 3.83 3.84 3.85 3.88 3.89 -0.51%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 170.90 201.02 224.33 232.08 248.09 256.70 253.25 -23.08%
EPS 0.58 1.52 -0.57 1.19 6.80 10.86 16.38 -89.23%
DPS 3.31 3.31 3.31 3.31 3.97 3.97 3.97 -11.42%
NAPS 2.5545 2.5545 2.5347 2.5413 2.5479 2.5678 2.5744 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.93 0.795 1.23 1.43 1.51 1.58 1.48 -
P/RPS 0.36 0.26 0.36 0.41 0.40 0.41 0.39 -5.20%
P/EPS 106.18 34.68 -143.95 79.28 14.70 9.62 5.98 581.79%
EY 0.94 2.88 -0.69 1.26 6.80 10.39 16.73 -85.35%
DY 5.38 6.29 4.07 3.50 3.97 3.80 4.05 20.86%
P/NAPS 0.24 0.21 0.32 0.37 0.39 0.41 0.38 -26.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 11/06/20 28/02/20 27/11/19 23/08/19 24/05/19 15/03/19 -
Price 1.08 0.92 1.18 1.32 1.39 1.50 1.61 -
P/RPS 0.42 0.30 0.35 0.38 0.37 0.39 0.42 0.00%
P/EPS 123.31 40.13 -138.10 73.18 13.53 9.14 6.50 612.58%
EY 0.81 2.49 -0.72 1.37 7.39 10.94 15.38 -85.97%
DY 4.63 5.43 4.24 3.79 4.32 4.00 3.73 15.51%
P/NAPS 0.28 0.24 0.31 0.34 0.36 0.39 0.41 -22.46%

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