[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 60.74%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 253,918 144,891 494,270 361,270 237,024 116,008 469,070 -33.65%
PBT 4,025 5,349 16,756 13,524 7,924 4,050 23,293 -69.07%
Tax 3,702 -1,440 -4,630 -4,166 -2,102 -1,099 -874 -
NP 7,727 3,909 12,126 9,358 5,822 2,951 22,419 -50.93%
-
NP to SH 7,727 3,909 12,126 9,358 5,822 2,951 22,419 -50.93%
-
Tax Rate -91.98% 26.92% 27.63% 30.80% 26.53% 27.14% 3.75% -
Total Cost 246,191 140,982 482,144 351,912 231,202 113,057 446,651 -32.84%
-
Net Worth 433,758 435,543 432,526 429,226 426,292 429,038 425,920 1.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,539 - 6,536 6,536 6,541 - 5,446 13.00%
Div Payout % 84.63% - 53.91% 69.85% 112.36% - 24.29% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 433,758 435,543 432,526 429,226 426,292 429,038 425,920 1.22%
NOSH 108,984 108,885 108,948 108,940 109,026 108,892 108,931 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.04% 2.70% 2.45% 2.59% 2.46% 2.54% 4.78% -
ROE 1.78% 0.90% 2.80% 2.18% 1.37% 0.69% 5.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 232.99 133.07 453.67 331.62 217.40 106.53 430.61 -33.67%
EPS 7.09 3.59 11.13 8.59 5.34 2.71 20.58 -50.95%
DPS 6.00 0.00 6.00 6.00 6.00 0.00 5.00 12.96%
NAPS 3.98 4.00 3.97 3.94 3.91 3.94 3.91 1.19%
Adjusted Per Share Value based on latest NOSH - 108,800
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 129.53 73.91 252.14 184.29 120.91 59.18 239.28 -33.65%
EPS 3.94 1.99 6.19 4.77 2.97 1.51 11.44 -50.96%
DPS 3.34 0.00 3.33 3.33 3.34 0.00 2.78 13.05%
NAPS 2.2127 2.2218 2.2064 2.1896 2.1746 2.1886 2.1727 1.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.62 1.68 1.70 1.76 1.90 1.76 1.57 -
P/RPS 0.70 1.26 0.37 0.53 0.87 1.65 0.36 55.97%
P/EPS 22.85 46.80 15.27 20.49 35.58 64.94 7.63 108.18%
EY 4.38 2.14 6.55 4.88 2.81 1.54 13.11 -51.94%
DY 3.70 0.00 3.53 3.41 3.16 0.00 3.18 10.65%
P/NAPS 0.41 0.42 0.43 0.45 0.49 0.45 0.40 1.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 15/05/15 13/02/15 21/11/14 22/08/14 26/05/14 21/02/14 -
Price 1.65 1.64 1.55 1.68 1.86 1.95 1.61 -
P/RPS 0.71 1.23 0.34 0.51 0.86 1.83 0.37 54.60%
P/EPS 23.27 45.68 13.93 19.56 34.83 71.96 7.82 107.29%
EY 4.30 2.19 7.18 5.11 2.87 1.39 12.78 -51.72%
DY 3.64 0.00 3.87 3.57 3.23 0.00 3.11 11.09%
P/NAPS 0.41 0.41 0.39 0.43 0.48 0.49 0.41 0.00%

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