[CHOOBEE] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

15-Mar-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -25.84%

YoY- -22.36%

Quarter Report

Q4 2018 Financial Statement.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	458,442	490,062	507,079	500,258	509,183	494,622	474,274	-2.23%
YoY %	-6.45%	-3.36%	1.36%	-1.75%	2.94%	4.29%	-	-
Horiz. %	96.66%	103.33%	106.92%	105.48%	107.36%	104.29%	100.00%	-
PBT	3,946	18,210	29,052	43,126	56,373	57,410	52,331	-82.12%
YoY %	-78.33%	-37.32%	-32.63%	-23.50%	-1.81%	9.71%	-	-
Horiz. %	7.54%	34.80%	55.52%	82.41%	107.72%	109.71%	100.00%	-
Tax	-1,588	-4,780	-7,590	-10,763	-12,731	-12,926	-11,788	-73.68%
YoY %	66.78%	37.02%	29.48%	15.46%	1.51%	-9.65%	-	-
Horiz. %	13.47%	40.55%	64.39%	91.30%	108.00%	109.65%	100.00%	-
NP	2,358	13,430	21,462	32,363	43,642	44,484	40,543	-84.96%
YoY %	-82.44%	-37.42%	-33.68%	-25.84%	-1.89%	9.72%	-	-
Horiz. %	5.82%	33.13%	52.94%	79.82%	107.64%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,358	13,430	21,462	32,363	43,642	44,484	40,543	-84.96%
YoY %	-82.44%	-37.42%	-33.68%	-25.84%	-1.89%	9.72%	-	-
Horiz. %	5.82%	33.13%	52.94%	79.82%	107.64%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.24%	26.25%	26.13%	24.96%	22.58%	22.52%	22.53%	-
YoY %	53.30%	0.46%	4.69%	10.54%	0.27%	-0.04%	-	-
Horiz. %	178.61%	116.51%	115.98%	110.79%	100.22%	99.96%	100.00%	-
Total Cost	456,084	476,632	485,617	467,895	465,541	450,138	433,731	3.40%
YoY %	-4.31%	-1.85%	3.79%	0.51%	3.42%	3.78%	-	-
Horiz. %	105.15%	109.89%	111.96%	107.88%	107.33%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	501,999	503,306	507,228	508,535	505,921	496,770	493,502	1.14%
YoY %	-0.26%	-0.77%	-0.26%	0.52%	1.84%	0.66%	-	-
Horiz. %	101.72%	101.99%	102.78%	103.05%	102.52%	100.66%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	6,536	7,843	7,843	7,843	7,843	9,804	9,804	-23.66%
YoY %	-16.66%	0.00%	0.00%	0.00%	-20.00%	0.00%	-	-
Horiz. %	66.67%	80.00%	80.00%	80.00%	80.00%	100.00%	100.00%	-
Div Payout %	277.20%	58.40%	36.55%	24.24%	17.97%	22.04%	24.18%	-
YoY %	374.66%	59.78%	50.78%	34.89%	-18.47%	-8.85%	-	-
Horiz. %	1,146.40%	241.52%	151.16%	100.25%	74.32%	91.15%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	501,999	503,306	507,228	508,535	505,921	496,770	493,502	1.14%
YoY %	-0.26%	-0.77%	-0.26%	0.52%	1.84%	0.66%	-	-
Horiz. %	101.72%	101.99%	102.78%	103.05%	102.52%	100.66%	100.00%	-
NOSH	131,690	131,690	131,690	131,690	131,690	109,903	109,903	12.80%
YoY %	0.00%	0.00%	0.00%	0.00%	19.82%	0.00%	-	-
Horiz. %	119.82%	119.82%	119.82%	119.82%	119.82%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	0.51%	2.74%	4.23%	6.47%	8.57%	8.99%	8.55%	-
YoY %	-81.39%	-35.22%	-34.62%	-24.50%	-4.67%	5.15%	-	-
Horiz. %	5.96%	32.05%	49.47%	75.67%	100.23%	105.15%	100.00%	-
ROE	0.47%	2.67%	4.23%	6.36%	8.63%	8.95%	8.22%	-
YoY %	-82.40%	-36.88%	-33.49%	-26.30%	-3.58%	8.88%	-	-
Horiz. %	5.72%	32.48%	51.46%	77.37%	104.99%	108.88%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	350.68	374.87	387.89	382.67	389.50	454.03	435.35	-13.41%
YoY %	-6.45%	-3.36%	1.36%	-1.75%	-14.21%	4.29%	-	-
Horiz. %	80.55%	86.11%	89.10%	87.90%	89.47%	104.29%	100.00%	-
EPS	1.80	10.27	16.42	24.76	33.38	40.83	37.22	-86.70%
YoY %	-82.47%	-37.45%	-33.68%	-25.82%	-18.25%	9.70%	-	-
Horiz. %	4.84%	27.59%	44.12%	66.52%	89.68%	109.70%	100.00%	-
DPS	5.00	6.00	6.00	6.00	6.00	9.00	9.00	-32.39%
YoY %	-16.67%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	55.56%	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	3.84	3.85	3.88	3.89	3.87	4.56	4.53	-10.42%
YoY %	-0.26%	-0.77%	-0.26%	0.52%	-15.13%	0.66%	-	-
Horiz. %	84.77%	84.99%	85.65%	85.87%	85.43%	100.66%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 131,690
RPS	232.08	248.09	256.70	253.25	257.77	250.40	240.09	-2.23%
YoY %	-6.45%	-3.35%	1.36%	-1.75%	2.94%	4.29%	-	-
Horiz. %	96.66%	103.33%	106.92%	105.48%	107.36%	104.29%	100.00%	-
EPS	1.19	6.80	10.86	16.38	22.09	22.52	20.52	-84.99%
YoY %	-82.50%	-37.38%	-33.70%	-25.85%	-1.91%	9.75%	-	-
Horiz. %	5.80%	33.14%	52.92%	79.82%	107.65%	109.75%	100.00%	-
DPS	3.31	3.97	3.97	3.97	3.97	4.96	4.96	-23.61%
YoY %	-16.62%	0.00%	0.00%	0.00%	-19.96%	0.00%	-	-
Horiz. %	66.73%	80.04%	80.04%	80.04%	80.04%	100.00%	100.00%	-
NAPS	2.5413	2.5479	2.5678	2.5744	2.5612	2.5148	2.4983	1.14%
YoY %	-0.26%	-0.77%	-0.26%	0.52%	1.85%	0.66%	-	-
Horiz. %	101.72%	101.99%	102.78%	103.05%	102.52%	100.66%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.43	1.51	1.58	1.48	1.72	2.26	2.38	-
P/RPS	0.41	0.40	0.41	0.39	0.44	0.50	0.55	-17.77%
YoY %	2.50%	-2.44%	5.13%	-11.36%	-12.00%	-9.09%	-	-
Horiz. %	74.55%	72.73%	74.55%	70.91%	80.00%	90.91%	100.00%	-
P/EPS	79.28	14.70	9.62	5.98	5.15	5.53	6.40	434.55%
YoY %	439.32%	52.81%	60.87%	16.12%	-6.87%	-13.59%	-	-
Horiz. %	1,238.75%	229.69%	150.31%	93.44%	80.47%	86.41%	100.00%	-
EY	1.26	6.80	10.39	16.73	19.41	18.07	15.64	-81.31%
YoY %	-81.47%	-34.55%	-37.90%	-13.81%	7.42%	15.54%	-	-
Horiz. %	8.06%	43.48%	66.43%	106.97%	124.10%	115.54%	100.00%	-
DY	3.50	3.97	3.80	4.05	3.49	3.98	3.78	-4.99%
YoY %	-11.84%	4.47%	-6.17%	16.05%	-12.31%	5.29%	-	-
Horiz. %	92.59%	105.03%	100.53%	107.14%	92.33%	105.29%	100.00%	-
P/NAPS	0.37	0.39	0.41	0.38	0.44	0.50	0.53	-21.28%
YoY %	-5.13%	-4.88%	7.89%	-13.64%	-12.00%	-5.66%	-	-
Horiz. %	69.81%	73.58%	77.36%	71.70%	83.02%	94.34%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	23/08/19	24/05/19	15/03/19	30/11/18	14/08/18	25/05/18	-
Price	1.32	1.39	1.50	1.61	1.60	1.88	2.34	-
P/RPS	0.38	0.37	0.39	0.42	0.41	0.41	0.54	-20.86%
YoY %	2.70%	-5.13%	-7.14%	2.44%	0.00%	-24.07%	-	-
Horiz. %	70.37%	68.52%	72.22%	77.78%	75.93%	75.93%	100.00%	-
P/EPS	73.18	13.53	9.14	6.50	4.79	4.60	6.29	412.67%
YoY %	440.87%	48.03%	40.62%	35.70%	4.13%	-26.87%	-	-
Horiz. %	1,163.43%	215.10%	145.31%	103.34%	76.15%	73.13%	100.00%	-
EY	1.37	7.39	10.94	15.38	20.86	21.72	15.90	-80.46%
YoY %	-81.46%	-32.45%	-28.87%	-26.27%	-3.96%	36.60%	-	-
Horiz. %	8.62%	46.48%	68.81%	96.73%	131.19%	136.60%	100.00%	-
DY	3.79	4.32	4.00	3.73	3.75	4.79	3.85	-1.04%
YoY %	-12.27%	8.00%	7.24%	-0.53%	-21.71%	24.42%	-	-
Horiz. %	98.44%	112.21%	103.90%	96.88%	97.40%	124.42%	100.00%	-
P/NAPS	0.34	0.36	0.39	0.41	0.41	0.41	0.52	-24.64%
YoY %	-5.56%	-7.69%	-4.88%	0.00%	0.00%	-21.15%	-	-
Horiz. %	65.38%	69.23%	75.00%	78.85%	78.85%	78.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos