[CHOOBEE] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -45.42%
YoY- -36.65%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 114,602 127,035 130,394 102,243 97,322 94,072 78,022 29.24%
PBT 13,735 16,599 13,635 8,362 15,327 10,394 5,556 82.92%
Tax -3,324 -2,992 -3,415 -2,057 -3,775 -2,912 -1,128 105.67%
NP 10,411 13,607 10,220 6,305 11,552 7,482 4,428 76.90%
-
NP to SH 10,411 13,607 10,220 6,305 11,552 7,482 4,428 76.90%
-
Tax Rate 24.20% 18.03% 25.05% 24.60% 24.63% 28.02% 20.30% -
Total Cost 104,191 113,428 120,174 95,938 85,770 86,590 73,594 26.11%
-
Net Worth 493,502 483,698 470,625 459,730 462,999 452,105 444,981 7.15%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 9,804 - - - - -
Div Payout % - - 95.94% - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 493,502 483,698 470,625 459,730 462,999 452,105 444,981 7.15%
NOSH 109,903 109,903 109,903 109,903 109,903 109,903 109,064 0.51%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.08% 10.71% 7.84% 6.17% 11.87% 7.95% 5.68% -
ROE 2.11% 2.81% 2.17% 1.37% 2.50% 1.65% 1.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 105.20 116.61 119.69 93.85 89.33 86.35 71.54 29.34%
EPS 9.56 12.49 9.38 5.79 10.60 6.87 4.06 77.08%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.44 4.32 4.22 4.25 4.15 4.08 7.23%
Adjusted Per Share Value based on latest NOSH - 109,903
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 58.46 64.80 66.52 52.16 49.65 47.99 39.80 29.24%
EPS 5.31 6.94 5.21 3.22 5.89 3.82 2.26 76.82%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.5175 2.4674 2.4008 2.3452 2.3619 2.3063 2.2699 7.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.38 2.38 2.32 2.27 1.79 1.66 1.87 -
P/RPS 2.26 2.04 1.94 2.42 2.00 1.92 2.61 -9.16%
P/EPS 24.90 19.05 24.73 39.22 16.88 24.17 46.06 -33.66%
EY 4.02 5.25 4.04 2.55 5.92 4.14 2.17 50.89%
DY 0.00 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.54 0.54 0.42 0.40 0.46 9.91%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 -
Price 2.34 2.64 2.45 2.23 2.12 1.77 1.80 -
P/RPS 2.22 2.26 2.05 2.38 2.37 2.05 2.52 -8.11%
P/EPS 24.49 21.14 26.12 38.53 19.99 25.77 44.33 -32.69%
EY 4.08 4.73 3.83 2.60 5.00 3.88 2.26 48.31%
DY 0.00 0.00 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.57 0.53 0.50 0.43 0.44 11.79%

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