[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.63%
YoY- 132.56%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 361,270 237,024 116,008 469,070 352,130 231,127 109,819 121.03%
PBT 13,524 7,924 4,050 23,293 19,453 16,047 9,486 26.64%
Tax -4,166 -2,102 -1,099 -874 -3,397 -2,893 -1,544 93.69%
NP 9,358 5,822 2,951 22,419 16,056 13,154 7,942 11.54%
-
NP to SH 9,358 5,822 2,951 22,419 16,056 13,154 7,942 11.54%
-
Tax Rate 30.80% 26.53% 27.14% 3.75% 17.46% 18.03% 16.28% -
Total Cost 351,912 231,202 113,057 446,651 336,074 217,973 101,877 128.33%
-
Net Worth 429,226 426,292 429,038 425,920 420,462 417,397 418,344 1.72%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,536 6,541 - 5,446 5,446 5,449 - -
Div Payout % 69.85% 112.36% - 24.29% 33.92% 41.43% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 429,226 426,292 429,038 425,920 420,462 417,397 418,344 1.72%
NOSH 108,940 109,026 108,892 108,931 108,928 108,980 108,943 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.59% 2.46% 2.54% 4.78% 4.56% 5.69% 7.23% -
ROE 2.18% 1.37% 0.69% 5.26% 3.82% 3.15% 1.90% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 331.62 217.40 106.53 430.61 323.27 212.08 100.80 121.04%
EPS 8.59 5.34 2.71 20.58 14.74 12.07 7.29 11.54%
DPS 6.00 6.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 3.94 3.91 3.94 3.91 3.86 3.83 3.84 1.72%
Adjusted Per Share Value based on latest NOSH - 108,938
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 184.29 120.91 59.18 239.28 179.63 117.90 56.02 121.03%
EPS 4.77 2.97 1.51 11.44 8.19 6.71 4.05 11.51%
DPS 3.33 3.34 0.00 2.78 2.78 2.78 0.00 -
NAPS 2.1896 2.1746 2.1886 2.1727 2.1449 2.1292 2.1341 1.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.76 1.90 1.76 1.57 1.54 1.50 1.31 -
P/RPS 0.53 0.87 1.65 0.36 0.48 0.71 1.30 -44.98%
P/EPS 20.49 35.58 64.94 7.63 10.45 12.43 17.97 9.13%
EY 4.88 2.81 1.54 13.11 9.57 8.05 5.56 -8.32%
DY 3.41 3.16 0.00 3.18 3.25 3.33 0.00 -
P/NAPS 0.45 0.49 0.45 0.40 0.40 0.39 0.34 20.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 26/05/14 21/02/14 22/11/13 23/08/13 29/05/13 -
Price 1.68 1.86 1.95 1.61 1.64 1.51 1.47 -
P/RPS 0.51 0.86 1.83 0.37 0.51 0.71 1.46 -50.36%
P/EPS 19.56 34.83 71.96 7.82 11.13 12.51 20.16 -1.99%
EY 5.11 2.87 1.39 12.78 8.99 7.99 4.96 2.00%
DY 3.57 3.23 0.00 3.11 3.05 3.31 0.00 -
P/NAPS 0.43 0.48 0.49 0.41 0.42 0.39 0.38 8.58%

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