[CHOOBEE] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 185.8%
YoY- 1844.23%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 471,520 456,890 405,324 344,820 334,206 337,584 397,086 12.12%
PBT 119,613 85,428 55,084 23,061 6,895 108 3,419 967.36%
Tax -28,351 -20,156 -11,865 -3,578 -78 1,037 -422 1548.38%
NP 91,262 65,272 43,219 19,483 6,817 1,145 2,997 873.11%
-
NP to SH 91,262 65,272 43,219 19,483 6,817 1,145 2,997 873.11%
-
Tax Rate 23.70% 23.59% 21.54% 15.52% 1.13% -960.19% 12.34% -
Total Cost 380,258 391,618 362,105 325,337 327,389 336,439 394,089 -2.35%
-
Net Worth 596,124 566,056 547,754 520,301 508,535 504,613 504,613 11.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 6,536 6,536 -
Div Payout % - - - - - 570.87% 218.10% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 596,124 566,056 547,754 520,301 508,535 504,613 504,613 11.73%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 19.35% 14.29% 10.66% 5.65% 2.04% 0.34% 0.75% -
ROE 15.31% 11.53% 7.89% 3.74% 1.34% 0.23% 0.59% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 360.69 349.49 310.05 263.77 255.65 258.23 303.75 12.12%
EPS 69.81 49.93 33.06 14.90 5.21 0.88 2.29 873.83%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 4.56 4.33 4.19 3.98 3.89 3.86 3.86 11.73%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 238.70 231.29 205.19 174.56 169.19 170.90 201.02 12.12%
EPS 46.20 33.04 21.88 9.86 3.45 0.58 1.52 871.91%
DPS 0.00 0.00 0.00 0.00 0.00 3.31 3.31 -
NAPS 3.0178 2.8656 2.7729 2.634 2.5744 2.5545 2.5545 11.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.89 1.78 1.48 1.65 0.96 0.93 0.795 -
P/RPS 0.52 0.51 0.48 0.63 0.38 0.36 0.26 58.67%
P/EPS 2.71 3.57 4.48 11.07 18.41 106.18 34.68 -81.69%
EY 36.94 28.05 22.34 9.03 5.43 0.94 2.88 447.09%
DY 0.00 0.00 0.00 0.00 0.00 5.38 6.29 -
P/NAPS 0.41 0.41 0.35 0.41 0.25 0.24 0.21 56.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 -
Price 1.93 2.09 1.64 1.66 1.05 1.08 0.92 -
P/RPS 0.54 0.60 0.53 0.63 0.41 0.42 0.30 47.91%
P/EPS 2.76 4.19 4.96 11.14 20.14 123.31 40.13 -83.18%
EY 36.17 23.89 20.16 8.98 4.97 0.81 2.49 494.37%
DY 0.00 0.00 0.00 0.00 0.00 4.63 5.43 -
P/NAPS 0.42 0.48 0.39 0.42 0.27 0.28 0.24 45.17%

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