[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 57.23%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 237,193 114,602 456,994 329,959 199,565 97,322 369,625 -25.66%
PBT 27,176 13,735 53,922 37,324 23,689 15,327 33,277 -12.66%
Tax -6,519 -3,324 -12,239 -9,247 -5,832 -3,775 -8,564 -16.67%
NP 20,657 10,411 41,683 28,077 17,857 11,552 24,713 -11.29%
-
NP to SH 20,657 10,411 41,683 28,077 17,857 11,552 24,713 -11.29%
-
Tax Rate 23.99% 24.20% 22.70% 24.77% 24.62% 24.63% 25.74% -
Total Cost 216,536 104,191 415,311 301,882 181,708 85,770 344,912 -26.74%
-
Net Worth 496,770 493,502 483,698 470,625 459,730 462,999 452,105 6.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 9,804 9,804 - - 4,357 -
Div Payout % - - 23.52% 34.92% - - 17.63% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 496,770 493,502 483,698 470,625 459,730 462,999 452,105 6.50%
NOSH 109,903 109,903 109,903 109,903 109,903 109,903 109,903 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.71% 9.08% 9.12% 8.51% 8.95% 11.87% 6.69% -
ROE 4.16% 2.11% 8.62% 5.97% 3.88% 2.50% 5.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 217.73 105.20 419.49 302.88 183.19 89.33 339.29 -25.66%
EPS 18.96 9.56 38.26 25.77 16.39 10.60 22.68 -11.28%
DPS 0.00 0.00 9.00 9.00 0.00 0.00 4.00 -
NAPS 4.56 4.53 4.44 4.32 4.22 4.25 4.15 6.50%
Adjusted Per Share Value based on latest NOSH - 109,903
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 121.00 58.46 233.12 168.32 101.80 49.65 188.55 -25.66%
EPS 10.54 5.31 21.26 14.32 9.11 5.89 12.61 -11.29%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 2.22 -
NAPS 2.5341 2.5175 2.4674 2.4008 2.3452 2.3619 2.3063 6.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.26 2.38 2.38 2.32 2.27 1.79 1.66 -
P/RPS 1.04 2.26 0.57 0.77 1.24 2.00 0.49 65.38%
P/EPS 11.92 24.90 6.22 9.00 13.85 16.88 7.32 38.53%
EY 8.39 4.02 16.08 11.11 7.22 5.92 13.67 -27.84%
DY 0.00 0.00 3.78 3.88 0.00 0.00 2.41 -
P/NAPS 0.50 0.53 0.54 0.54 0.54 0.42 0.40 16.08%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 -
Price 1.88 2.34 2.64 2.45 2.23 2.12 1.77 -
P/RPS 0.86 2.22 0.63 0.81 1.22 2.37 0.52 39.97%
P/EPS 9.91 24.49 6.90 9.51 13.60 19.99 7.80 17.35%
EY 10.09 4.08 14.49 10.52 7.35 5.00 12.82 -14.79%
DY 0.00 0.00 3.41 3.67 0.00 0.00 2.26 -
P/NAPS 0.41 0.52 0.59 0.57 0.53 0.50 0.43 -3.13%

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