[CHOOBEE] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.89%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 471,520 334,206 458,442 509,183 424,031 375,622 494,137 -0.77%
PBT 119,613 6,895 3,946 56,373 47,718 23,591 8,026 56.80%
Tax -28,351 -78 -1,588 -12,731 -12,159 -5,598 -88 161.59%
NP 91,262 6,817 2,358 43,642 35,559 17,993 7,938 50.17%
-
NP to SH 91,262 6,817 2,358 43,642 35,559 17,993 7,938 50.17%
-
Tax Rate 23.70% 1.13% 40.24% 22.58% 25.48% 23.73% 1.10% -
Total Cost 380,258 327,389 456,084 465,541 388,472 357,629 486,199 -4.00%
-
Net Worth 596,124 508,535 501,999 505,921 470,625 444,981 429,793 5.59%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 6,536 7,843 9,804 4,355 6,545 -
Div Payout % - - 277.20% 17.97% 27.57% 24.21% 82.45% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 596,124 508,535 501,999 505,921 470,625 444,981 429,793 5.59%
NOSH 131,690 131,690 131,690 131,690 109,903 109,064 108,808 3.22%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 19.35% 2.04% 0.51% 8.57% 8.39% 4.79% 1.61% -
ROE 15.31% 1.34% 0.47% 8.63% 7.56% 4.04% 1.85% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 360.69 255.65 350.68 389.50 389.23 344.41 454.13 -3.76%
EPS 69.81 5.21 1.80 33.38 32.64 16.50 7.30 45.64%
DPS 0.00 0.00 5.00 6.00 9.00 4.00 6.00 -
NAPS 4.56 3.89 3.84 3.87 4.32 4.08 3.95 2.42%
Adjusted Per Share Value based on latest NOSH - 131,690
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 238.70 169.19 232.08 257.77 214.66 190.15 250.15 -0.77%
EPS 46.20 3.45 1.19 22.09 18.00 9.11 4.02 50.16%
DPS 0.00 0.00 3.31 3.97 4.96 2.21 3.31 -
NAPS 3.0178 2.5744 2.5413 2.5612 2.3825 2.2527 2.1758 5.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.89 0.96 1.43 1.72 2.32 1.87 1.51 -
P/RPS 0.52 0.38 0.41 0.44 0.60 0.54 0.33 7.86%
P/EPS 2.71 18.41 79.28 5.15 7.11 11.33 20.70 -28.72%
EY 36.94 5.43 1.26 19.41 14.07 8.82 4.83 40.32%
DY 0.00 0.00 3.50 3.49 3.88 2.14 3.97 -
P/NAPS 0.41 0.25 0.37 0.44 0.54 0.46 0.38 1.27%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 20/11/20 27/11/19 30/11/18 24/11/17 29/11/16 26/11/15 -
Price 1.93 1.05 1.32 1.60 2.45 1.80 1.52 -
P/RPS 0.54 0.41 0.38 0.41 0.63 0.52 0.33 8.54%
P/EPS 2.76 20.14 73.18 4.79 7.51 10.91 20.84 -28.58%
EY 36.17 4.97 1.37 20.86 13.32 9.17 4.80 39.97%
DY 0.00 0.00 3.79 3.75 3.67 2.22 3.95 -
P/NAPS 0.42 0.27 0.34 0.41 0.57 0.44 0.38 1.68%

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