[CHOOBEE] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 33.14%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 113,421 102,807 118,110 127,035 94,072 100,069 133,000 -2.61%
PBT 14,623 -1,543 3,352 16,599 10,394 707 3,232 28.57%
Tax -3,104 396 -1,024 -2,992 -2,912 53 -464 37.22%
NP 11,519 -1,147 2,328 13,607 7,482 760 2,768 26.79%
-
NP to SH 11,519 -1,147 2,328 13,607 7,482 760 2,768 26.79%
-
Tax Rate 21.23% - 30.55% 18.03% 28.02% -7.50% 14.36% -
Total Cost 101,902 103,954 115,782 113,428 86,590 99,309 130,232 -4.00%
-
Net Worth 520,301 500,692 508,535 483,698 452,105 429,942 432,636 3.12%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 520,301 500,692 508,535 483,698 452,105 429,942 432,636 3.12%
NOSH 131,690 131,690 131,690 109,903 109,903 108,571 108,976 3.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.16% -1.12% 1.97% 10.71% 7.95% 0.76% 2.08% -
ROE 2.21% -0.23% 0.46% 2.81% 1.65% 0.18% 0.64% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 86.76 78.64 90.35 116.61 86.35 92.17 122.04 -5.52%
EPS 8.81 -0.88 1.78 12.49 6.87 0.70 2.54 23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.83 3.89 4.44 4.15 3.96 3.97 0.04%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 57.42 52.04 59.79 64.31 47.62 50.66 67.33 -2.61%
EPS 5.83 -0.58 1.18 6.89 3.79 0.38 1.40 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.634 2.5347 2.5744 2.4487 2.2887 2.1765 2.1902 3.12%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.65 1.23 1.48 2.38 1.66 1.48 1.70 -
P/RPS 1.90 1.56 1.64 2.04 1.92 1.61 1.39 5.34%
P/EPS 18.73 -140.19 83.11 19.05 24.17 211.43 66.93 -19.10%
EY 5.34 -0.71 1.20 5.25 4.14 0.47 1.49 23.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.38 0.54 0.40 0.37 0.43 -0.78%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 15/03/19 27/02/18 17/02/17 26/02/16 13/02/15 -
Price 1.66 1.18 1.61 2.64 1.77 1.37 1.55 -
P/RPS 1.91 1.50 1.78 2.26 2.05 1.49 1.27 7.03%
P/EPS 18.84 -134.49 90.41 21.14 25.77 195.71 61.02 -17.77%
EY 5.31 -0.74 1.11 4.73 3.88 0.51 1.64 21.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.41 0.59 0.43 0.35 0.39 1.24%

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