[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 124.49%
YoY- 65.72%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 389,288 369,625 367,404 395,062 402,972 461,206 481,516 -13.20%
PBT 61,308 33,277 30,512 34,656 16,172 5,501 6,392 350.80%
Tax -15,100 -8,564 -7,536 -9,046 -4,764 429 501 -
NP 46,208 24,713 22,976 25,610 11,408 5,930 6,893 255.11%
-
NP to SH 46,208 24,713 22,976 25,610 11,408 5,930 6,893 255.11%
-
Tax Rate 24.63% 25.74% 24.70% 26.10% 29.46% -7.80% -7.84% -
Total Cost 343,080 344,912 344,428 369,452 391,564 455,276 474,622 -19.44%
-
Net Worth 462,999 452,105 444,415 440,274 434,331 431,669 429,926 5.06%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 4,357 5,809 8,718 - - 8,707 -
Div Payout % - 17.63% 25.28% 34.04% - - 126.32% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 462,999 452,105 444,415 440,274 434,331 431,669 429,926 5.06%
NOSH 109,903 109,903 108,925 108,978 108,854 109,007 108,842 0.64%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.87% 6.69% 6.25% 6.48% 2.83% 1.29% 1.43% -
ROE 9.98% 5.47% 5.17% 5.82% 2.63% 1.37% 1.60% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 357.34 339.29 337.30 362.51 370.19 423.10 442.40 -13.25%
EPS 42.40 22.68 21.09 23.50 10.48 5.44 6.33 254.92%
DPS 0.00 4.00 5.33 8.00 0.00 0.00 8.00 -
NAPS 4.25 4.15 4.08 4.04 3.99 3.96 3.95 4.99%
Adjusted Per Share Value based on latest NOSH - 108,894
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 197.07 187.12 185.99 200.00 204.00 233.48 243.76 -13.20%
EPS 23.39 12.51 11.63 12.96 5.78 3.00 3.49 255.05%
DPS 0.00 2.21 2.94 4.41 0.00 0.00 4.41 -
NAPS 2.3439 2.2887 2.2498 2.2288 2.1988 2.1853 2.1765 5.05%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.79 1.66 1.87 1.41 1.46 1.48 1.51 -
P/RPS 0.50 0.49 0.55 0.39 0.39 0.35 0.34 29.28%
P/EPS 4.22 7.32 8.87 6.00 13.93 27.21 23.84 -68.44%
EY 23.70 13.67 11.28 16.67 7.18 3.68 4.19 217.12%
DY 0.00 2.41 2.85 5.67 0.00 0.00 5.30 -
P/NAPS 0.42 0.40 0.46 0.35 0.37 0.37 0.38 6.89%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 2.12 1.77 1.80 1.50 1.48 1.37 1.52 -
P/RPS 0.59 0.52 0.53 0.41 0.40 0.32 0.34 44.35%
P/EPS 5.00 7.80 8.53 6.38 14.12 25.18 24.00 -64.82%
EY 20.01 12.82 11.72 15.67 7.08 3.97 4.17 184.22%
DY 0.00 2.26 2.96 5.33 0.00 0.00 5.26 -
P/NAPS 0.50 0.43 0.44 0.37 0.37 0.35 0.38 20.05%

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