[CHOOBEE] QoQ TTM Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 125.9%
YoY- -21.55%
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 366,204 369,625 375,622 404,819 417,058 461,206 494,137 -18.09%
PBT 44,562 33,278 23,591 18,804 4,195 5,501 8,026 213.22%
Tax -11,147 -8,563 -5,598 -7,796 678 429 -88 2414.80%
NP 33,415 24,715 17,993 11,008 4,873 5,930 7,938 160.47%
-
NP to SH 33,415 24,715 17,993 11,008 4,873 5,930 7,938 160.47%
-
Tax Rate 25.01% 25.73% 23.73% 41.46% -16.16% -7.80% 1.10% -
Total Cost 332,789 344,910 357,629 393,811 412,185 455,276 486,199 -22.31%
-
Net Worth 462,999 452,105 444,981 439,935 434,331 429,942 429,793 5.08%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 4,355 4,355 4,355 4,355 6,545 6,545 6,545 -23.76%
Div Payout % 13.04% 17.62% 24.21% 39.57% 134.31% 110.37% 82.45% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 462,999 452,105 444,981 439,935 434,331 429,942 429,793 5.08%
NOSH 109,903 109,903 109,064 108,894 108,854 108,571 108,808 0.66%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.12% 6.69% 4.79% 2.72% 1.17% 1.29% 1.61% -
ROE 7.22% 5.47% 4.04% 2.50% 1.12% 1.38% 1.85% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 336.15 339.29 344.41 371.75 383.13 424.79 454.13 -18.15%
EPS 30.67 22.69 16.50 10.11 4.48 5.46 7.30 160.14%
DPS 4.00 4.00 4.00 4.00 6.00 6.00 6.00 -23.66%
NAPS 4.25 4.15 4.08 4.04 3.99 3.96 3.95 4.99%
Adjusted Per Share Value based on latest NOSH - 108,894
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 185.39 187.12 190.15 204.94 211.13 233.48 250.15 -18.09%
EPS 16.92 12.51 9.11 5.57 2.47 3.00 4.02 160.45%
DPS 2.21 2.21 2.21 2.21 3.31 3.31 3.31 -23.59%
NAPS 2.3439 2.2887 2.2527 2.2271 2.1988 2.1765 2.1758 5.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.79 1.66 1.87 1.41 1.46 1.48 1.51 -
P/RPS 0.53 0.49 0.54 0.38 0.38 0.35 0.33 37.10%
P/EPS 5.84 7.32 11.33 13.95 32.61 27.10 20.70 -56.95%
EY 17.14 13.67 8.82 7.17 3.07 3.69 4.83 132.47%
DY 2.23 2.41 2.14 2.84 4.11 4.05 3.97 -31.89%
P/NAPS 0.42 0.40 0.46 0.35 0.37 0.37 0.38 6.89%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 2.12 1.77 1.80 1.50 1.48 1.37 1.52 -
P/RPS 0.63 0.52 0.52 0.40 0.39 0.32 0.33 53.83%
P/EPS 6.91 7.80 10.91 14.84 33.06 25.08 20.84 -52.06%
EY 14.47 12.82 9.17 6.74 3.02 3.99 4.80 108.54%
DY 1.89 2.26 2.22 2.67 4.05 4.38 3.95 -38.79%
P/NAPS 0.50 0.43 0.44 0.37 0.37 0.35 0.38 20.05%

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