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

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -10.92%
YoY- 170.41%
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 474,274 456,994 424,031 371,659 366,204 369,625 375,622 16.83%
PBT 52,331 53,923 47,718 39,639 44,562 33,278 23,591 70.17%
Tax -11,788 -12,239 -12,159 -9,872 -11,147 -8,563 -5,598 64.36%
NP 40,543 41,684 35,559 29,767 33,415 24,715 17,993 71.95%
-
NP to SH 40,543 41,684 35,559 29,767 33,415 24,715 17,993 71.95%
-
Tax Rate 22.53% 22.70% 25.48% 24.90% 25.01% 25.73% 23.73% -
Total Cost 433,731 415,310 388,472 341,892 332,789 344,910 357,629 13.73%
-
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 9,804 9,804 - 4,355 4,355 4,355 71.85%
Div Payout % 24.18% 23.52% 27.57% - 13.04% 17.62% 24.21% -
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 8.55% 9.12% 8.39% 8.01% 9.12% 6.69% 4.79% -
ROE 8.22% 8.62% 7.56% 6.47% 7.22% 5.47% 4.04% -
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 435.35 419.49 389.23 341.16 336.15 339.29 344.41 16.92%
EPS 37.22 38.26 32.64 27.32 30.67 22.69 16.50 72.08%
DPS 9.00 9.00 9.00 0.00 4.00 4.00 4.00 71.79%
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 240.10 231.35 214.66 188.15 185.39 187.12 190.15 16.84%
EPS 20.52 21.10 18.00 15.07 16.92 12.51 9.11 71.91%
DPS 4.96 4.96 4.96 0.00 2.21 2.21 2.21 71.50%
NAPS 2.4983 2.4487 2.3825 2.3273 2.3439 2.2887 2.2527 7.14%
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 0.55 0.57 0.60 0.67 0.53 0.49 0.54 1.23%
P/EPS 6.40 6.22 7.11 8.31 5.84 7.32 11.33 -31.69%
EY 15.64 16.08 14.07 12.04 17.14 13.67 8.82 46.55%
DY 3.78 3.78 3.88 0.00 2.23 2.41 2.14 46.17%
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 0.54 0.63 0.63 0.65 0.63 0.52 0.52 2.55%
P/EPS 6.29 6.90 7.51 8.16 6.91 7.80 10.91 -30.75%
EY 15.90 14.49 13.32 12.25 14.47 12.82 9.17 44.37%
DY 3.85 3.41 3.67 0.00 1.89 2.26 2.22 44.39%
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