[CHOOBEE] QoQ Cumulative 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- 348.98%
YoY- 65.72%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 97,322 369,625 275,553 197,531 100,743 461,206 361,137 -58.24%
PBT 15,327 33,277 22,884 17,328 4,043 5,501 4,794 116.86%
Tax -3,775 -8,564 -5,652 -4,523 -1,191 429 376 -
NP 11,552 24,713 17,232 12,805 2,852 5,930 5,170 70.83%
-
NP to SH 11,552 24,713 17,232 12,805 2,852 5,930 5,170 70.83%
-
Tax Rate 24.63% 25.74% 24.70% 26.10% 29.46% -7.80% -7.84% -
Total Cost 85,770 344,912 258,321 184,726 97,891 455,276 355,967 -61.24%
-
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 4,357 4,359 - - 6,530 -
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 2.50% 5.47% 3.88% 2.91% 0.66% 1.37% 1.20% -
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 89.33 339.29 252.97 181.26 92.55 423.10 331.80 -58.27%
EPS 10.60 22.68 15.82 11.75 2.62 5.44 4.75 70.68%
DPS 0.00 4.00 4.00 4.00 0.00 0.00 6.00 -
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 49.27 187.12 139.50 100.00 51.00 233.48 182.82 -58.24%
EPS 5.85 12.51 8.72 6.48 1.44 3.00 2.62 70.74%
DPS 0.00 2.21 2.21 2.21 0.00 0.00 3.31 -
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 2.00 0.49 0.74 0.78 1.58 0.35 0.46 166.15%
P/EPS 16.88 7.32 11.82 12.00 55.73 27.21 31.79 -34.40%
EY 5.92 13.67 8.46 8.33 1.79 3.68 3.15 52.23%
DY 0.00 2.41 2.14 2.84 0.00 0.00 3.97 -
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 2.37 0.52 0.71 0.83 1.60 0.32 0.46 198.00%
P/EPS 19.99 7.80 11.38 12.77 56.49 25.18 32.00 -26.90%
EY 5.00 12.82 8.79 7.83 1.77 3.97 3.13 36.61%
DY 0.00 2.26 2.22 2.67 0.00 0.00 3.95 -
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