[CHOOBEE] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 19.46%
YoY- 97.63%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 494,622 474,274 456,994 424,031 371,659 366,204 369,625 21.49%
PBT 57,410 52,331 53,923 47,718 39,639 44,562 33,278 43.98%
Tax -12,926 -11,788 -12,239 -12,159 -9,872 -11,147 -8,563 31.69%
NP 44,484 40,543 41,684 35,559 29,767 33,415 24,715 48.12%
-
NP to SH 44,484 40,543 41,684 35,559 29,767 33,415 24,715 48.12%
-
Tax Rate 22.52% 22.53% 22.70% 25.48% 24.90% 25.01% 25.73% -
Total Cost 450,138 433,731 415,310 388,472 341,892 332,789 344,910 19.48%
-
Net Worth 496,770 493,502 483,698 470,625 459,730 462,999 452,105 6.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,804 9,804 9,804 9,804 - 4,355 4,355 72.02%
Div Payout % 22.04% 24.18% 23.52% 27.57% - 13.04% 17.62% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 496,770 493,502 483,698 470,625 459,730 462,999 452,105 6.50%
NOSH 109,903 109,903 109,903 109,903 109,903 109,903 109,903 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.99% 8.55% 9.12% 8.39% 8.01% 9.12% 6.69% -
ROE 8.95% 8.22% 8.62% 7.56% 6.47% 7.22% 5.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 454.03 435.35 419.49 389.23 341.16 336.15 339.29 21.49%
EPS 40.83 37.22 38.26 32.64 27.32 30.67 22.69 48.10%
DPS 9.00 9.00 9.00 9.00 0.00 4.00 4.00 71.96%
NAPS 4.56 4.53 4.44 4.32 4.22 4.25 4.15 6.50%
Adjusted Per Share Value based on latest NOSH - 109,903
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 252.32 241.94 233.12 216.31 189.59 186.81 188.55 21.50%
EPS 22.69 20.68 21.26 18.14 15.18 17.05 12.61 48.09%
DPS 5.00 5.00 5.00 5.00 0.00 2.22 2.22 72.07%
NAPS 2.5341 2.5175 2.4674 2.4008 2.3452 2.3619 2.3063 6.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.26 2.38 2.38 2.32 2.27 1.79 1.66 -
P/RPS 0.50 0.55 0.57 0.60 0.67 0.53 0.49 1.35%
P/EPS 5.53 6.40 6.22 7.11 8.31 5.84 7.32 -17.09%
EY 18.07 15.64 16.08 14.07 12.04 17.14 13.67 20.50%
DY 3.98 3.78 3.78 3.88 0.00 2.23 2.41 39.84%
P/NAPS 0.50 0.53 0.54 0.54 0.54 0.42 0.40 16.08%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 -
Price 1.88 2.34 2.64 2.45 2.23 2.12 1.77 -
P/RPS 0.41 0.54 0.63 0.63 0.65 0.63 0.52 -14.69%
P/EPS 4.60 6.29 6.90 7.51 8.16 6.91 7.80 -29.74%
EY 21.72 15.90 14.49 13.32 12.25 14.47 12.82 42.25%
DY 4.79 3.85 3.41 3.67 0.00 1.89 2.26 65.22%
P/NAPS 0.41 0.52 0.59 0.57 0.53 0.50 0.43 -3.13%

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