[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.09%
YoY- -9.88%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 543,496 301,480 485,692 458,408 389,288 402,972 579,564 -1.06%
PBT 144,208 16,116 -1,356 54,940 61,308 16,172 21,396 37.39%
Tax -34,768 -1,620 -604 -13,296 -15,100 -4,764 -5,760 34.89%
NP 109,440 14,496 -1,960 41,644 46,208 11,408 15,636 38.26%
-
NP to SH 109,440 14,496 -1,960 41,644 46,208 11,408 15,636 38.26%
-
Tax Rate 24.11% 10.05% - 24.20% 24.63% 29.46% 26.92% -
Total Cost 434,056 286,984 487,652 416,764 343,080 391,564 563,928 -4.26%
-
Net Worth 547,754 504,613 507,228 493,502 462,999 434,331 435,543 3.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 547,754 504,613 507,228 493,502 462,999 434,331 435,543 3.89%
NOSH 131,690 131,690 131,690 109,903 109,903 108,854 108,885 3.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 20.14% 4.81% -0.40% 9.08% 11.87% 2.83% 2.70% -
ROE 19.98% 2.87% -0.39% 8.44% 9.98% 2.63% 3.59% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 415.74 230.61 371.53 420.79 357.34 370.19 532.27 -4.03%
EPS 83.72 11.08 -1.48 38.24 42.40 10.48 14.36 34.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 3.86 3.88 4.53 4.25 3.99 4.00 0.77%
Adjusted Per Share Value based on latest NOSH - 109,903
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 275.14 152.62 245.88 232.06 197.07 204.00 293.40 -1.06%
EPS 55.40 7.34 -0.99 21.08 23.39 5.78 7.92 38.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7729 2.5545 2.5678 2.4983 2.3439 2.1987 2.2049 3.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.48 0.795 1.58 2.38 1.79 1.46 1.68 -
P/RPS 0.36 0.34 0.43 0.57 0.50 0.39 0.32 1.98%
P/EPS 1.77 7.17 -105.38 6.23 4.22 13.93 11.70 -26.98%
EY 56.56 13.95 -0.95 16.06 23.70 7.18 8.55 36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.41 0.53 0.42 0.37 0.42 -2.99%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 11/06/20 24/05/19 25/05/18 19/05/17 27/05/16 15/05/15 -
Price 1.64 0.92 1.50 2.34 2.12 1.48 1.64 -
P/RPS 0.39 0.40 0.40 0.56 0.59 0.40 0.31 3.89%
P/EPS 1.96 8.30 -100.05 6.12 5.00 14.12 11.42 -25.43%
EY 51.05 12.05 -1.00 16.34 20.01 7.08 8.76 34.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.24 0.39 0.52 0.50 0.37 0.41 -0.82%

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