[CHOOBEE] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 11.34%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 509,530 474,386 458,408 456,994 439,945 399,130 389,288 19.63%
PBT 53,032 54,352 54,940 53,922 49,765 47,378 61,308 -9.20%
Tax -12,985 -13,038 -13,296 -12,239 -12,329 -11,664 -15,100 -9.56%
NP 40,046 41,314 41,644 41,683 37,436 35,714 46,208 -9.09%
-
NP to SH 40,046 41,314 41,644 41,683 37,436 35,714 46,208 -9.09%
-
Tax Rate 24.49% 23.99% 24.20% 22.70% 24.77% 24.62% 24.63% -
Total Cost 469,484 433,072 416,764 415,311 402,509 363,416 343,080 23.23%
-
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,458 - - 9,804 13,072 - - -
Div Payout % 26.12% - - 23.52% 34.92% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
NOSH 131,690 109,903 109,903 109,903 109,903 109,903 109,903 12.80%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.86% 8.71% 9.08% 9.12% 8.51% 8.95% 11.87% -
ROE 7.92% 8.32% 8.44% 8.62% 7.95% 7.77% 9.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 389.76 435.45 420.79 419.49 403.84 366.37 357.34 5.95%
EPS 30.64 37.92 38.24 38.26 34.36 32.78 42.40 -19.45%
DPS 8.00 0.00 0.00 9.00 12.00 0.00 0.00 -
NAPS 3.87 4.56 4.53 4.44 4.32 4.22 4.25 -6.04%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 259.92 241.99 233.84 233.12 224.42 203.60 198.58 19.63%
EPS 20.43 21.08 21.24 21.26 19.10 18.22 23.57 -9.08%
DPS 5.33 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 2.5808 2.5341 2.5175 2.4674 2.4008 2.3452 2.3619 6.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.72 2.26 2.38 2.38 2.32 2.27 1.79 -
P/RPS 0.44 0.52 0.57 0.57 0.57 0.62 0.50 -8.16%
P/EPS 5.61 5.96 6.23 6.22 6.75 6.92 4.22 20.88%
EY 17.81 16.78 16.06 16.08 14.81 14.44 23.70 -17.32%
DY 4.65 0.00 0.00 3.78 5.17 0.00 0.00 -
P/NAPS 0.44 0.50 0.53 0.54 0.54 0.54 0.42 3.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 -
Price 1.60 1.88 2.34 2.64 2.45 2.23 2.12 -
P/RPS 0.41 0.43 0.56 0.63 0.61 0.61 0.59 -21.52%
P/EPS 5.22 4.96 6.12 6.90 7.13 6.80 5.00 2.90%
EY 19.15 20.17 16.34 14.49 14.03 14.70 20.01 -2.88%
DY 5.00 0.00 0.00 3.41 4.90 0.00 0.00 -
P/NAPS 0.41 0.41 0.52 0.59 0.57 0.53 0.50 -12.38%

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