[CHOOBEE] QoQ Annualized Quarter Result on 31-Dec-2016 [#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- 7.56%
YoY- 316.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 439,945 399,130 389,288 369,625 367,404 395,062 402,972 6.02%
PBT 49,765 47,378 61,308 33,277 30,512 34,656 16,172 111.41%
Tax -12,329 -11,664 -15,100 -8,564 -7,536 -9,046 -4,764 88.38%
NP 37,436 35,714 46,208 24,713 22,976 25,610 11,408 120.66%
-
NP to SH 37,436 35,714 46,208 24,713 22,976 25,610 11,408 120.66%
-
Tax Rate 24.77% 24.62% 24.63% 25.74% 24.70% 26.10% 29.46% -
Total Cost 402,509 363,416 343,080 344,912 344,428 369,452 391,564 1.85%
-
Net Worth 470,625 459,730 462,999 452,105 444,415 440,274 434,331 5.49%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 13,072 - - 4,357 5,809 8,718 - -
Div Payout % 34.92% - - 17.63% 25.28% 34.04% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 470,625 459,730 462,999 452,105 444,415 440,274 434,331 5.49%
NOSH 109,903 109,903 109,903 109,903 108,925 108,978 108,854 0.64%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.51% 8.95% 11.87% 6.69% 6.25% 6.48% 2.83% -
ROE 7.95% 7.77% 9.98% 5.47% 5.17% 5.82% 2.63% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 403.84 366.37 357.34 339.29 337.30 362.51 370.19 5.96%
EPS 34.36 32.78 42.40 22.68 21.09 23.50 10.48 120.53%
DPS 12.00 0.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 4.32 4.22 4.25 4.15 4.08 4.04 3.99 5.43%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 224.42 203.60 198.58 188.55 187.42 201.53 205.56 6.02%
EPS 19.10 18.22 23.57 12.61 11.72 13.06 5.82 120.67%
DPS 6.67 0.00 0.00 2.22 2.96 4.45 0.00 -
NAPS 2.4008 2.3452 2.3619 2.3063 2.2671 2.2459 2.2156 5.49%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.32 2.27 1.79 1.66 1.87 1.41 1.46 -
P/RPS 0.57 0.62 0.50 0.49 0.55 0.39 0.39 28.75%
P/EPS 6.75 6.92 4.22 7.32 8.87 6.00 13.93 -38.27%
EY 14.81 14.44 23.70 13.67 11.28 16.67 7.18 61.96%
DY 5.17 0.00 0.00 2.41 2.85 5.67 0.00 -
P/NAPS 0.54 0.54 0.42 0.40 0.46 0.35 0.37 28.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 -
Price 2.45 2.23 2.12 1.77 1.80 1.50 1.48 -
P/RPS 0.61 0.61 0.59 0.52 0.53 0.41 0.40 32.45%
P/EPS 7.13 6.80 5.00 7.80 8.53 6.38 14.12 -36.56%
EY 14.03 14.70 20.01 12.82 11.72 15.67 7.08 57.70%
DY 4.90 0.00 0.00 2.26 2.96 5.33 0.00 -
P/NAPS 0.57 0.53 0.50 0.43 0.44 0.37 0.37 33.35%

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