[CHOOBEE] QoQ TTM 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- 39.82%
YoY- 1238.74%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 552,892 534,043 507,874 471,520 456,890 405,324 344,820 37.11%
PBT 108,877 123,820 136,549 119,613 85,428 55,084 23,061 182.23%
Tax -26,292 -29,835 -33,332 -28,351 -20,156 -11,865 -3,578 279.35%
NP 82,585 93,985 103,217 91,262 65,272 43,219 19,483 162.61%
-
NP to SH 82,585 93,985 103,217 91,262 65,272 43,219 19,483 162.61%
-
Tax Rate 24.15% 24.10% 24.41% 23.70% 23.59% 21.54% 15.52% -
Total Cost 470,307 440,058 404,657 380,258 391,618 362,105 325,337 27.93%
-
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 14.94% 17.60% 20.32% 19.35% 14.29% 10.66% 5.65% -
ROE 12.92% 14.73% 16.66% 15.31% 11.53% 7.89% 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 422.93 408.51 388.49 360.69 349.49 310.05 263.77 37.11%
EPS 63.17 71.89 78.95 69.81 49.93 33.06 14.90 162.64%
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 279.89 270.35 257.10 238.70 231.29 205.19 174.56 37.11%
EPS 41.81 47.58 52.25 46.20 33.04 21.88 9.86 162.67%
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 0.47 0.47 0.48 0.52 0.51 0.48 0.63 -17.78%
P/EPS 3.12 2.68 2.37 2.71 3.57 4.48 11.07 -57.11%
EY 32.07 37.25 42.22 36.94 28.05 22.34 9.03 133.31%
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 0.28 0.54 0.51 0.54 0.60 0.53 0.63 -41.84%
P/EPS 1.88 3.07 2.53 2.76 4.19 4.96 11.14 -69.56%
EY 53.09 32.53 39.48 36.17 23.89 20.16 8.98 228.02%
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