[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.82%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 308,532 453,776 509,530 439,945 367,404 481,516 481,693 -7.14%
PBT 11,250 793 53,032 49,765 30,512 6,392 18,032 -7.55%
Tax -632 -753 -12,985 -12,329 -7,536 501 -5,554 -30.36%
NP 10,618 40 40,046 37,436 22,976 6,893 12,477 -2.65%
-
NP to SH 10,618 40 40,046 37,436 22,976 6,893 12,477 -2.65%
-
Tax Rate 5.62% 94.96% 24.49% 24.77% 24.70% -7.84% 30.80% -
Total Cost 297,913 453,736 469,484 402,509 344,428 474,622 469,216 -7.28%
-
Net Worth 508,535 501,999 505,921 470,625 444,415 429,926 429,226 2.86%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 8,715 10,458 13,072 5,809 8,707 8,715 -
Div Payout % - 21,788.16% 26.12% 34.92% 25.28% 126.32% 69.85% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 508,535 501,999 505,921 470,625 444,415 429,926 429,226 2.86%
NOSH 131,690 131,690 131,690 109,903 108,925 108,842 108,940 3.20%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.44% 0.01% 7.86% 8.51% 6.25% 1.43% 2.59% -
ROE 2.09% 0.01% 7.92% 7.95% 5.17% 1.60% 2.91% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 236.01 347.11 389.76 403.84 337.30 442.40 442.16 -9.92%
EPS 8.12 0.03 30.64 34.36 21.09 6.33 11.45 -5.56%
DPS 0.00 6.67 8.00 12.00 5.33 8.00 8.00 -
NAPS 3.89 3.84 3.87 4.32 4.08 3.95 3.94 -0.21%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 156.19 229.72 257.94 222.72 185.99 243.76 243.85 -7.14%
EPS 5.38 0.02 20.27 18.95 11.63 3.49 6.32 -2.64%
DPS 0.00 4.41 5.29 6.62 2.94 4.41 4.41 -
NAPS 2.5744 2.5413 2.5612 2.3825 2.2498 2.1764 2.1729 2.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.96 1.43 1.72 2.32 1.87 1.51 1.76 -
P/RPS 0.41 0.41 0.44 0.57 0.55 0.34 0.40 0.41%
P/EPS 11.82 4,673.56 5.61 6.75 8.87 23.84 15.37 -4.27%
EY 8.46 0.02 17.81 14.81 11.28 4.19 6.51 4.45%
DY 0.00 4.66 4.65 5.17 2.85 5.30 4.55 -
P/NAPS 0.25 0.37 0.44 0.54 0.46 0.38 0.45 -9.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 27/11/19 30/11/18 24/11/17 29/11/16 26/11/15 21/11/14 -
Price 1.05 1.32 1.60 2.45 1.80 1.52 1.68 -
P/RPS 0.44 0.38 0.41 0.61 0.53 0.34 0.38 2.47%
P/EPS 12.93 4,314.06 5.22 7.13 8.53 24.00 14.67 -2.08%
EY 7.74 0.02 19.15 14.03 11.72 4.17 6.82 2.12%
DY 0.00 5.05 5.00 4.90 2.96 5.26 4.76 -
P/NAPS 0.27 0.34 0.41 0.57 0.44 0.38 0.43 -7.45%

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