[CHOOBEE] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 54.4%
YoY- 305.05%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 127,035 130,394 102,243 97,322 94,072 78,022 96,788 19.81%
PBT 16,599 13,635 8,362 15,327 10,394 5,556 13,285 15.95%
Tax -2,992 -3,415 -2,057 -3,775 -2,912 -1,128 -3,332 -6.90%
NP 13,607 10,220 6,305 11,552 7,482 4,428 9,953 23.10%
-
NP to SH 13,607 10,220 6,305 11,552 7,482 4,428 9,953 23.10%
-
Tax Rate 18.03% 25.05% 24.60% 24.63% 28.02% 20.30% 25.08% -
Total Cost 113,428 120,174 95,938 85,770 86,590 73,594 86,835 19.43%
-
Net Worth 483,698 470,625 459,730 462,999 452,105 444,981 439,935 6.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 9,804 - - - - 4,355 -
Div Payout % - 95.94% - - - - 43.76% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 483,698 470,625 459,730 462,999 452,105 444,981 439,935 6.50%
NOSH 109,903 109,903 109,903 109,903 109,903 109,064 108,894 0.61%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.71% 7.84% 6.17% 11.87% 7.95% 5.68% 10.28% -
ROE 2.81% 2.17% 1.37% 2.50% 1.65% 1.00% 2.26% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 116.61 119.69 93.85 89.33 86.35 71.54 88.88 19.78%
EPS 12.49 9.38 5.79 10.60 6.87 4.06 9.14 23.07%
DPS 0.00 9.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 4.44 4.32 4.22 4.25 4.15 4.08 4.04 6.47%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 64.80 66.52 52.16 49.65 47.99 39.80 49.37 19.81%
EPS 6.94 5.21 3.22 5.89 3.82 2.26 5.08 23.05%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 2.22 -
NAPS 2.4674 2.4008 2.3452 2.3619 2.3063 2.2699 2.2442 6.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.38 2.32 2.27 1.79 1.66 1.87 1.41 -
P/RPS 2.04 1.94 2.42 2.00 1.92 2.61 1.59 18.02%
P/EPS 19.05 24.73 39.22 16.88 24.17 46.06 15.43 15.04%
EY 5.25 4.04 2.55 5.92 4.14 2.17 6.48 -13.05%
DY 0.00 3.88 0.00 0.00 0.00 0.00 2.84 -
P/NAPS 0.54 0.54 0.54 0.42 0.40 0.46 0.35 33.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 -
Price 2.64 2.45 2.23 2.12 1.77 1.80 1.50 -
P/RPS 2.26 2.05 2.38 2.37 2.05 2.52 1.69 21.31%
P/EPS 21.14 26.12 38.53 19.99 25.77 44.33 16.41 18.33%
EY 4.73 3.83 2.60 5.00 3.88 2.26 6.09 -15.46%
DY 0.00 3.67 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.59 0.57 0.53 0.50 0.43 0.44 0.37 36.37%

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