[CHOOBEE] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -33.68%
YoY- -47.06%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 534,043 405,324 397,086 507,079 474,274 366,204 417,058 4.20%
PBT 123,820 55,084 3,419 29,052 52,331 44,562 4,195 75.75%
Tax -29,835 -11,865 -422 -7,590 -11,788 -11,147 678 -
NP 93,985 43,219 2,997 21,462 40,543 33,415 4,873 63.72%
-
NP to SH 93,985 43,219 2,997 21,462 40,543 33,415 4,873 63.72%
-
Tax Rate 24.10% 21.54% 12.34% 26.13% 22.53% 25.01% -16.16% -
Total Cost 440,058 362,105 394,089 485,617 433,731 332,789 412,185 1.09%
-
Net Worth 637,957 547,754 504,613 507,228 493,502 462,999 434,331 6.61%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - 6,536 7,843 9,804 4,355 6,545 -
Div Payout % - - 218.10% 36.55% 24.18% 13.04% 134.31% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 637,957 547,754 504,613 507,228 493,502 462,999 434,331 6.61%
NOSH 131,690 131,690 131,690 131,690 109,903 109,903 108,854 3.22%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 17.60% 10.66% 0.75% 4.23% 8.55% 9.12% 1.17% -
ROE 14.73% 7.89% 0.59% 4.23% 8.22% 7.22% 1.12% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 408.51 310.05 303.75 387.89 435.35 336.15 383.13 1.07%
EPS 71.89 33.06 2.29 16.42 37.22 30.67 4.48 58.78%
DPS 0.00 0.00 5.00 6.00 9.00 4.00 6.00 -
NAPS 4.88 4.19 3.86 3.88 4.53 4.25 3.99 3.41%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 270.35 205.19 201.02 256.70 240.09 185.39 211.13 4.20%
EPS 47.58 21.88 1.52 10.86 20.52 16.92 2.47 63.69%
DPS 0.00 0.00 3.31 3.97 4.96 2.21 3.31 -
NAPS 3.2296 2.7729 2.5545 2.5678 2.4983 2.3439 2.1987 6.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.93 1.48 0.795 1.58 2.38 1.79 1.46 -
P/RPS 0.47 0.48 0.26 0.41 0.55 0.53 0.38 3.60%
P/EPS 2.68 4.48 34.68 9.62 6.40 5.84 32.61 -34.05%
EY 37.25 22.34 2.88 10.39 15.64 17.14 3.07 51.55%
DY 0.00 0.00 6.29 3.80 3.78 2.23 4.11 -
P/NAPS 0.40 0.35 0.21 0.41 0.53 0.42 0.37 1.30%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 20/05/22 21/05/21 11/06/20 24/05/19 25/05/18 19/05/17 27/05/16 -
Price 2.21 1.64 0.92 1.50 2.34 2.12 1.48 -
P/RPS 0.54 0.53 0.30 0.39 0.54 0.63 0.39 5.57%
P/EPS 3.07 4.96 40.13 9.14 6.29 6.91 33.06 -32.69%
EY 32.53 20.16 2.49 10.94 15.90 14.47 3.02 48.58%
DY 0.00 0.00 5.43 4.00 3.85 1.89 4.05 -
P/NAPS 0.45 0.39 0.24 0.39 0.52 0.50 0.37 3.31%

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