[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -22.71%
YoY- 39.45%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 458,408 456,994 439,945 399,130 389,288 369,625 367,404 15.91%
PBT 54,940 53,922 49,765 47,378 61,308 33,277 30,512 48.05%
Tax -13,296 -12,239 -12,329 -11,664 -15,100 -8,564 -7,536 46.06%
NP 41,644 41,683 37,436 35,714 46,208 24,713 22,976 48.71%
-
NP to SH 41,644 41,683 37,436 35,714 46,208 24,713 22,976 48.71%
-
Tax Rate 24.20% 22.70% 24.77% 24.62% 24.63% 25.74% 24.70% -
Total Cost 416,764 415,311 402,509 363,416 343,080 344,912 344,428 13.56%
-
Net Worth 493,502 483,698 470,625 459,730 462,999 452,105 444,415 7.24%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 9,804 13,072 - - 4,357 5,809 -
Div Payout % - 23.52% 34.92% - - 17.63% 25.28% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 493,502 483,698 470,625 459,730 462,999 452,105 444,415 7.24%
NOSH 109,903 109,903 109,903 109,903 109,903 109,903 108,925 0.59%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.08% 9.12% 8.51% 8.95% 11.87% 6.69% 6.25% -
ROE 8.44% 8.62% 7.95% 7.77% 9.98% 5.47% 5.17% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 420.79 419.49 403.84 366.37 357.34 339.29 337.30 15.90%
EPS 38.24 38.26 34.36 32.78 42.40 22.68 21.09 48.74%
DPS 0.00 9.00 12.00 0.00 0.00 4.00 5.33 -
NAPS 4.53 4.44 4.32 4.22 4.25 4.15 4.08 7.23%
Adjusted Per Share Value based on latest NOSH - 109,903
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 232.06 231.35 222.72 202.06 197.07 187.12 185.99 15.91%
EPS 21.08 21.10 18.95 18.08 23.39 12.51 11.63 48.71%
DPS 0.00 4.96 6.62 0.00 0.00 2.21 2.94 -
NAPS 2.4983 2.4487 2.3825 2.3273 2.3439 2.2887 2.2498 7.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.38 2.38 2.32 2.27 1.79 1.66 1.87 -
P/RPS 0.57 0.57 0.57 0.62 0.50 0.49 0.55 2.41%
P/EPS 6.23 6.22 6.75 6.92 4.22 7.32 8.87 -21.00%
EY 16.06 16.08 14.81 14.44 23.70 13.67 11.28 26.58%
DY 0.00 3.78 5.17 0.00 0.00 2.41 2.85 -
P/NAPS 0.53 0.54 0.54 0.54 0.42 0.40 0.46 9.91%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 -
Price 2.34 2.64 2.45 2.23 2.12 1.77 1.80 -
P/RPS 0.56 0.63 0.61 0.61 0.59 0.52 0.53 3.74%
P/EPS 6.12 6.90 7.13 6.80 5.00 7.80 8.53 -19.87%
EY 16.34 14.49 14.03 14.70 20.01 12.82 11.72 24.82%
DY 0.00 3.41 4.90 0.00 0.00 2.26 2.96 -
P/NAPS 0.52 0.59 0.57 0.53 0.50 0.43 0.44 11.79%

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