[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 54.58%
YoY- 39.45%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 121,442 226,997 237,193 199,565 197,531 253,918 237,024 -10.53%
PBT 3,317 2,260 27,176 23,689 17,328 4,025 7,924 -13.49%
Tax 669 -537 -6,519 -5,832 -4,523 3,702 -2,102 -
NP 3,986 1,723 20,657 17,857 12,805 7,727 5,822 -6.11%
-
NP to SH 3,986 1,723 20,657 17,857 12,805 7,727 5,822 -6.11%
-
Tax Rate -20.17% 23.76% 23.99% 24.62% 26.10% -91.98% 26.53% -
Total Cost 117,456 225,274 216,536 181,708 184,726 246,191 231,202 -10.66%
-
Net Worth 504,613 503,306 496,770 459,730 440,274 433,758 426,292 2.84%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 4,359 6,539 6,541 -
Div Payout % - - - - 34.04% 84.63% 112.36% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 504,613 503,306 496,770 459,730 440,274 433,758 426,292 2.84%
NOSH 131,690 131,690 109,903 109,903 108,978 108,984 109,026 3.19%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.28% 0.76% 8.71% 8.95% 6.48% 3.04% 2.46% -
ROE 0.79% 0.34% 4.16% 3.88% 2.91% 1.78% 1.37% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 92.90 173.64 217.73 183.19 181.26 232.99 217.40 -13.20%
EPS 3.05 1.32 18.96 16.39 11.75 7.09 5.34 -8.90%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 6.00 -
NAPS 3.86 3.85 4.56 4.22 4.04 3.98 3.91 -0.21%
Adjusted Per Share Value based on latest NOSH - 109,903
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 61.48 114.91 120.08 101.03 100.00 128.54 119.99 -10.53%
EPS 2.02 0.87 10.46 9.04 6.48 3.91 2.95 -6.11%
DPS 0.00 0.00 0.00 0.00 2.21 3.31 3.31 -
NAPS 2.5545 2.5479 2.5148 2.3273 2.2288 2.1958 2.158 2.84%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.93 1.51 2.26 2.27 1.41 1.62 1.90 -
P/RPS 1.00 0.87 1.04 1.24 0.78 0.70 0.87 2.34%
P/EPS 30.50 114.57 11.92 13.85 12.00 22.85 35.58 -2.53%
EY 3.28 0.87 8.39 7.22 8.33 4.38 2.81 2.60%
DY 0.00 0.00 0.00 0.00 2.84 3.70 3.16 -
P/NAPS 0.24 0.39 0.50 0.54 0.35 0.41 0.49 -11.20%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 -
Price 1.08 1.39 1.88 2.23 1.50 1.65 1.86 -
P/RPS 1.16 0.80 0.86 1.22 0.83 0.71 0.86 5.10%
P/EPS 35.42 105.46 9.91 13.60 12.77 23.27 34.83 0.28%
EY 2.82 0.95 10.09 7.35 7.83 4.30 2.87 -0.29%
DY 0.00 0.00 0.00 0.00 2.67 3.64 3.23 -
P/NAPS 0.28 0.36 0.41 0.53 0.37 0.41 0.48 -8.58%

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