Highlights

[CHOOBEE] YoY Quarter Result on 2016-12-31 [#4]

Stock [CHOOBEE]: CHOO BEE METAL INDUSTRIES BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     68.97%    YoY -     884.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 127,035 94,072 100,069 133,000 116,940 103,489 113,478 1.90%
  YoY % 35.04% -5.99% -24.76% 13.73% 13.00% -8.80% -
  Horiz. % 111.95% 82.90% 88.18% 117.20% 103.05% 91.20% 100.00%
PBT 16,599 10,394 707 3,232 3,839 307 4,760 23.12%
  YoY % 59.70% 1,370.16% -78.12% -15.81% 1,150.49% -93.55% -
  Horiz. % 348.72% 218.36% 14.85% 67.90% 80.65% 6.45% 100.00%
Tax -2,992 -2,912 53 -464 2,523 511 -1,394 13.56%
  YoY % -2.75% -5,594.34% 111.42% -118.39% 393.74% 136.66% -
  Horiz. % 214.63% 208.90% -3.80% 33.29% -180.99% -36.66% 100.00%
NP 13,607 7,482 760 2,768 6,362 818 3,366 26.19%
  YoY % 81.86% 884.47% -72.54% -56.49% 677.75% -75.70% -
  Horiz. % 404.25% 222.28% 22.58% 82.23% 189.01% 24.30% 100.00%
NP to SH 13,607 7,482 760 2,768 6,362 818 3,366 26.19%
  YoY % 81.86% 884.47% -72.54% -56.49% 677.75% -75.70% -
  Horiz. % 404.25% 222.28% 22.58% 82.23% 189.01% 24.30% 100.00%
Tax Rate 18.03 % 28.02 % -7.50 % 14.36 % -65.72 % -166.45 % 29.29 % -7.76%
  YoY % -35.65% 473.60% -152.23% 121.85% 60.52% -668.28% -
  Horiz. % 61.56% 95.66% -25.61% 49.03% -224.38% -568.28% 100.00%
Total Cost 113,428 86,590 99,309 130,232 110,578 102,671 110,112 0.50%
  YoY % 30.99% -12.81% -23.74% 17.77% 7.70% -6.76% -
  Horiz. % 103.01% 78.64% 90.19% 118.27% 100.42% 93.24% 100.00%
Net Worth 483,698 452,105 429,942 432,636 425,948 329,062 403,724 3.06%
  YoY % 6.99% 5.15% -0.62% 1.57% 29.44% -18.49% -
  Horiz. % 119.81% 111.98% 106.49% 107.16% 105.50% 81.51% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 483,698 452,105 429,942 432,636 425,948 329,062 403,724 3.06%
  YoY % 6.99% 5.15% -0.62% 1.57% 29.44% -18.49% -
  Horiz. % 119.81% 111.98% 106.49% 107.16% 105.50% 81.51% 100.00%
NOSH 108,941 108,941 108,571 108,976 108,938 109,687 109,114 -0.03%
  YoY % 0.00% 0.34% -0.37% 0.03% -0.68% 0.52% -
  Horiz. % 99.84% 99.84% 99.50% 99.87% 99.84% 100.52% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.71 % 7.95 % 0.76 % 2.08 % 5.44 % 0.79 % 2.97 % 23.81%
  YoY % 34.72% 946.05% -63.46% -61.76% 588.61% -73.40% -
  Horiz. % 360.61% 267.68% 25.59% 70.03% 183.16% 26.60% 100.00%
ROE 2.81 % 1.65 % 0.18 % 0.64 % 1.49 % 0.25 % 0.83 % 22.52%
  YoY % 70.30% 816.67% -71.88% -57.05% 496.00% -69.88% -
  Horiz. % 338.55% 198.80% 21.69% 77.11% 179.52% 30.12% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 116.61 86.35 92.17 122.04 107.35 94.35 104.00 1.92%
  YoY % 35.04% -6.31% -24.48% 13.68% 13.78% -9.28% -
  Horiz. % 112.12% 83.03% 88.62% 117.35% 103.22% 90.72% 100.00%
EPS 12.49 6.87 0.70 2.54 5.84 0.75 3.09 26.19%
  YoY % 81.80% 881.43% -72.44% -56.51% 678.67% -75.73% -
  Horiz. % 404.21% 222.33% 22.65% 82.20% 189.00% 24.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.4400 4.1500 3.9600 3.9700 3.9100 3.0000 3.7000 3.08%
  YoY % 6.99% 4.80% -0.25% 1.53% 30.33% -18.92% -
  Horiz. % 120.00% 112.16% 107.03% 107.30% 105.68% 81.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 115.59 85.60 91.05 121.02 106.40 94.16 103.25 1.90%
  YoY % 35.04% -5.99% -24.76% 13.74% 13.00% -8.80% -
  Horiz. % 111.95% 82.91% 88.18% 117.21% 103.05% 91.20% 100.00%
EPS 12.38 6.81 0.69 2.52 5.79 0.74 3.06 26.20%
  YoY % 81.79% 886.96% -72.62% -56.48% 682.43% -75.82% -
  Horiz. % 404.58% 222.55% 22.55% 82.35% 189.22% 24.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.4011 4.1137 3.9120 3.9365 3.8757 2.9941 3.6735 3.05%
  YoY % 6.99% 5.16% -0.62% 1.57% 29.44% -18.49% -
  Horiz. % 119.81% 111.98% 106.49% 107.16% 105.50% 81.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.3800 1.6600 1.4800 1.7000 1.5700 1.3000 1.4600 -
P/RPS 2.04 1.92 1.61 1.39 1.46 1.38 1.40 6.47%
  YoY % 6.25% 19.25% 15.83% -4.79% 5.80% -1.43% -
  Horiz. % 145.71% 137.14% 115.00% 99.29% 104.29% 98.57% 100.00%
P/EPS 19.05 24.17 211.43 66.93 26.88 174.32 47.33 -14.06%
  YoY % -21.18% -88.57% 215.90% 149.00% -84.58% 268.31% -
  Horiz. % 40.25% 51.07% 446.71% 141.41% 56.79% 368.31% 100.00%
EY 5.25 4.14 0.47 1.49 3.72 0.57 2.11 16.39%
  YoY % 26.81% 780.85% -68.46% -59.95% 552.63% -72.99% -
  Horiz. % 248.82% 196.21% 22.27% 70.62% 176.30% 27.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.40 0.37 0.43 0.40 0.43 0.39 5.57%
  YoY % 35.00% 8.11% -13.95% 7.50% -6.98% 10.26% -
  Horiz. % 138.46% 102.56% 94.87% 110.26% 102.56% 110.26% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 17/02/17 26/02/16 13/02/15 21/02/14 22/02/13 27/02/12 -
Price 2.6400 1.7700 1.3700 1.5500 1.6100 1.3200 1.5700 -
P/RPS 2.26 2.05 1.49 1.27 1.50 1.40 1.51 6.95%
  YoY % 10.24% 37.58% 17.32% -15.33% 7.14% -7.28% -
  Horiz. % 149.67% 135.76% 98.68% 84.11% 99.34% 92.72% 100.00%
P/EPS 21.14 25.77 195.71 61.02 27.57 177.00 50.89 -13.61%
  YoY % -17.97% -86.83% 220.73% 121.33% -84.42% 247.81% -
  Horiz. % 41.54% 50.64% 384.57% 119.91% 54.18% 347.81% 100.00%
EY 4.73 3.88 0.51 1.64 3.63 0.56 1.96 15.80%
  YoY % 21.91% 660.78% -68.90% -54.82% 548.21% -71.43% -
  Horiz. % 241.33% 197.96% 26.02% 83.67% 185.20% 28.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.43 0.35 0.39 0.41 0.44 0.42 5.82%
  YoY % 37.21% 22.86% -10.26% -4.88% -6.82% 4.76% -
  Horiz. % 140.48% 102.38% 83.33% 92.86% 97.62% 104.76% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

284  492  521  619 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.755-0.035 
 NEXGRAM 0.07+0.005 
 KSTAR-WA 0.045-0.01 
 PUC 0.26-0.005 
 DBE 0.0350.00 
 BORNOIL 0.080.00 
 HIBISCS-WC 0.425-0.025 
 HSI-C3B 0.475-0.07 
 DAYA 0.035+0.005 
 KNM 0.215-0.005 
Partners & Brokers