[CHOOBEE] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 41.22%
YoY- 32.46%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 100,069 107,219 109,027 144,891 133,000 124,246 121,016 -11.87%
PBT 707 769 -1,324 5,349 3,232 5,600 3,874 -67.72%
Tax 53 -3,326 5,142 -1,440 -464 -2,064 -1,003 -
NP 760 -2,557 3,818 3,909 2,768 3,536 2,871 -58.67%
-
NP to SH 760 -2,557 3,818 3,909 2,768 3,536 2,871 -58.67%
-
Tax Rate -7.50% 432.51% - 26.92% 14.36% 36.86% 25.89% -
Total Cost 99,309 109,776 105,209 140,982 130,232 120,710 118,145 -10.90%
-
Net Worth 429,942 429,793 434,161 435,543 432,636 428,672 425,212 0.73%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 6,545 - - 6,528 6,524 -
Div Payout % - - 171.43% - - 184.62% 227.27% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 429,942 429,793 434,161 435,543 432,636 428,672 425,212 0.73%
NOSH 108,571 108,808 109,085 108,885 108,976 108,800 108,749 -0.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.76% -2.38% 3.50% 2.70% 2.08% 2.85% 2.37% -
ROE 0.18% -0.59% 0.88% 0.90% 0.64% 0.82% 0.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 92.17 98.54 99.95 133.07 122.04 114.20 111.28 -11.77%
EPS 0.70 -2.35 3.50 3.59 2.54 3.25 2.64 -58.62%
DPS 0.00 0.00 6.00 0.00 0.00 6.00 6.00 -
NAPS 3.96 3.95 3.98 4.00 3.97 3.94 3.91 0.84%
Adjusted Per Share Value based on latest NOSH - 108,885
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.05 54.69 55.62 73.91 67.85 63.38 61.73 -11.86%
EPS 0.39 -1.30 1.95 1.99 1.41 1.80 1.46 -58.42%
DPS 0.00 0.00 3.34 0.00 0.00 3.33 3.33 -
NAPS 2.1932 2.1925 2.2147 2.2218 2.207 2.1867 2.1691 0.73%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.48 1.51 1.62 1.68 1.70 1.76 1.90 -
P/RPS 1.61 1.53 1.62 1.26 1.39 1.54 1.71 -3.92%
P/EPS 211.43 -64.26 46.29 46.80 66.93 54.15 71.97 104.71%
EY 0.47 -1.56 2.16 2.14 1.49 1.85 1.39 -51.36%
DY 0.00 0.00 3.70 0.00 0.00 3.41 3.16 -
P/NAPS 0.37 0.38 0.41 0.42 0.43 0.45 0.49 -17.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 21/08/15 15/05/15 13/02/15 21/11/14 22/08/14 -
Price 1.37 1.52 1.65 1.64 1.55 1.68 1.86 -
P/RPS 1.49 1.54 1.65 1.23 1.27 1.47 1.67 -7.30%
P/EPS 195.71 -64.68 47.14 45.68 61.02 51.69 70.45 97.24%
EY 0.51 -1.55 2.12 2.19 1.64 1.93 1.42 -49.37%
DY 0.00 0.00 3.64 0.00 0.00 3.57 3.23 -
P/NAPS 0.35 0.38 0.41 0.41 0.39 0.43 0.48 -18.94%

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