[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.19%
YoY- -57.28%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 231,127 109,819 449,656 346,167 237,104 109,929 448,710 -35.76%
PBT 16,047 9,486 12,506 12,199 8,148 5,027 30,479 -34.82%
Tax -2,893 -1,544 -2,866 -3,377 -2,195 -1,483 -6,464 -41.51%
NP 13,154 7,942 9,640 8,822 5,953 3,544 24,015 -33.07%
-
NP to SH 13,154 7,942 9,640 8,822 5,953 3,544 24,015 -33.07%
-
Tax Rate 18.03% 16.28% 22.92% 27.68% 26.94% 29.50% 21.21% -
Total Cost 217,973 101,877 440,016 337,345 231,151 106,385 424,695 -35.92%
-
Net Worth 417,397 418,344 408,681 407,336 404,498 406,742 403,616 2.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,449 - 6,538 6,534 6,541 - 6,545 -11.51%
Div Payout % 41.43% - 67.83% 74.07% 109.89% - 27.25% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 417,397 418,344 408,681 407,336 404,498 406,742 403,616 2.26%
NOSH 108,980 108,943 108,981 108,913 109,029 109,046 109,085 -0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.69% 7.23% 2.14% 2.55% 2.51% 3.22% 5.35% -
ROE 3.15% 1.90% 2.36% 2.17% 1.47% 0.87% 5.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 212.08 100.80 412.60 317.84 217.47 100.81 411.34 -35.72%
EPS 12.07 7.29 8.85 8.10 5.46 3.25 22.02 -33.04%
DPS 5.00 0.00 6.00 6.00 6.00 0.00 6.00 -11.45%
NAPS 3.83 3.84 3.75 3.74 3.71 3.73 3.70 2.33%
Adjusted Per Share Value based on latest NOSH - 109,125
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 117.90 56.02 229.38 176.59 120.95 56.08 228.90 -35.77%
EPS 6.71 4.05 4.92 4.50 3.04 1.81 12.25 -33.07%
DPS 2.78 0.00 3.34 3.33 3.34 0.00 3.34 -11.52%
NAPS 2.1292 2.1341 2.0848 2.0779 2.0634 2.0749 2.0589 2.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.50 1.31 1.30 1.34 1.44 1.52 1.46 -
P/RPS 0.71 1.30 0.32 0.42 0.66 1.51 0.35 60.31%
P/EPS 12.43 17.97 14.70 16.54 26.37 46.77 6.63 52.10%
EY 8.05 5.56 6.80 6.04 3.79 2.14 15.08 -34.21%
DY 3.33 0.00 4.62 4.48 4.17 0.00 4.11 -13.10%
P/NAPS 0.39 0.34 0.35 0.36 0.39 0.41 0.39 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 22/02/13 23/11/12 24/08/12 25/05/12 27/02/12 -
Price 1.51 1.47 1.32 1.33 1.42 1.41 1.57 -
P/RPS 0.71 1.46 0.32 0.42 0.65 1.40 0.38 51.75%
P/EPS 12.51 20.16 14.92 16.42 26.01 43.38 7.13 45.52%
EY 7.99 4.96 6.70 6.09 3.85 2.30 14.02 -31.28%
DY 3.31 0.00 4.55 4.51 4.23 0.00 3.82 -9.11%
P/NAPS 0.39 0.38 0.35 0.36 0.38 0.38 0.42 -4.82%

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