[CHOOBEE] YoY TTM 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- -2.74%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 405,324 397,086 507,079 474,274 366,204 417,058 523,153 -4.16%
PBT 55,084 3,419 29,052 52,331 44,562 4,195 18,055 20.41%
Tax -11,865 -422 -7,590 -11,788 -11,147 678 -4,971 15.58%
NP 43,219 2,997 21,462 40,543 33,415 4,873 13,084 22.01%
-
NP to SH 43,219 2,997 21,462 40,543 33,415 4,873 13,084 22.01%
-
Tax Rate 21.54% 12.34% 26.13% 22.53% 25.01% -16.16% 27.53% -
Total Cost 362,105 394,089 485,617 433,731 332,789 412,185 510,069 -5.54%
-
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 - 6,536 7,843 9,804 4,355 6,545 13,052 -
Div Payout % - 218.10% 36.55% 24.18% 13.04% 134.31% 99.76% -
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 10.66% 0.75% 4.23% 8.55% 9.12% 1.17% 2.50% -
ROE 7.89% 0.59% 4.23% 8.22% 7.22% 1.12% 3.00% -
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 310.05 303.75 387.89 435.35 336.15 383.13 480.46 -7.03%
EPS 33.06 2.29 16.42 37.22 30.67 4.48 12.02 18.34%
DPS 0.00 5.00 6.00 9.00 4.00 6.00 12.00 -
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 205.19 201.02 256.70 240.09 185.39 211.13 264.84 -4.16%
EPS 21.88 1.52 10.86 20.52 16.92 2.47 6.62 22.02%
DPS 0.00 3.31 3.97 4.96 2.21 3.31 6.61 -
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 0.48 0.26 0.41 0.55 0.53 0.38 0.35 5.40%
P/EPS 4.48 34.68 9.62 6.40 5.84 32.61 13.98 -17.26%
EY 22.34 2.88 10.39 15.64 17.14 3.07 7.15 20.88%
DY 0.00 6.29 3.80 3.78 2.23 4.11 7.14 -
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 0.53 0.30 0.39 0.54 0.63 0.39 0.34 7.67%
P/EPS 4.96 40.13 9.14 6.29 6.91 33.06 13.65 -15.51%
EY 20.16 2.49 10.94 15.90 14.47 3.02 7.33 18.34%
DY 0.00 5.43 4.00 3.85 1.89 4.05 7.32 -
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