[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -17.61%
YoY- 124.1%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 469,070 352,130 231,127 109,819 449,656 346,167 237,104 57.39%
PBT 23,293 19,453 16,047 9,486 12,506 12,199 8,148 101.04%
Tax -874 -3,397 -2,893 -1,544 -2,866 -3,377 -2,195 -45.78%
NP 22,419 16,056 13,154 7,942 9,640 8,822 5,953 141.47%
-
NP to SH 22,419 16,056 13,154 7,942 9,640 8,822 5,953 141.47%
-
Tax Rate 3.75% 17.46% 18.03% 16.28% 22.92% 27.68% 26.94% -
Total Cost 446,651 336,074 217,973 101,877 440,016 337,345 231,151 54.95%
-
Net Worth 425,920 420,462 417,397 418,344 408,681 407,336 404,498 3.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,446 5,446 5,449 - 6,538 6,534 6,541 -11.46%
Div Payout % 24.29% 33.92% 41.43% - 67.83% 74.07% 109.89% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 425,920 420,462 417,397 418,344 408,681 407,336 404,498 3.49%
NOSH 108,931 108,928 108,980 108,943 108,981 108,913 109,029 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.78% 4.56% 5.69% 7.23% 2.14% 2.55% 2.51% -
ROE 5.26% 3.82% 3.15% 1.90% 2.36% 2.17% 1.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 430.61 323.27 212.08 100.80 412.60 317.84 217.47 57.48%
EPS 20.58 14.74 12.07 7.29 8.85 8.10 5.46 141.61%
DPS 5.00 5.00 5.00 0.00 6.00 6.00 6.00 -11.41%
NAPS 3.91 3.86 3.83 3.84 3.75 3.74 3.71 3.55%
Adjusted Per Share Value based on latest NOSH - 108,943
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 239.28 179.63 117.90 56.02 229.38 176.59 120.95 57.39%
EPS 11.44 8.19 6.71 4.05 4.92 4.50 3.04 141.35%
DPS 2.78 2.78 2.78 0.00 3.34 3.33 3.34 -11.48%
NAPS 2.1727 2.1449 2.1292 2.1341 2.0848 2.0779 2.0634 3.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.54 1.50 1.31 1.30 1.34 1.44 -
P/RPS 0.36 0.48 0.71 1.30 0.32 0.42 0.66 -33.16%
P/EPS 7.63 10.45 12.43 17.97 14.70 16.54 26.37 -56.15%
EY 13.11 9.57 8.05 5.56 6.80 6.04 3.79 128.20%
DY 3.18 3.25 3.33 0.00 4.62 4.48 4.17 -16.48%
P/NAPS 0.40 0.40 0.39 0.34 0.35 0.36 0.39 1.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 23/08/13 29/05/13 22/02/13 23/11/12 24/08/12 -
Price 1.61 1.64 1.51 1.47 1.32 1.33 1.42 -
P/RPS 0.37 0.51 0.71 1.46 0.32 0.42 0.65 -31.24%
P/EPS 7.82 11.13 12.51 20.16 14.92 16.42 26.01 -55.02%
EY 12.78 8.99 7.99 4.96 6.70 6.09 3.85 122.03%
DY 3.11 3.05 3.31 0.00 4.55 4.51 4.23 -18.49%
P/NAPS 0.41 0.42 0.39 0.38 0.35 0.36 0.38 5.18%

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