[CHOOBEE] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.91%
YoY- -59.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 455,619 443,678 449,545 449,655 459,644 456,351 449,645 0.88%
PBT 19,760 20,407 16,964 12,505 16,958 17,397 23,456 -10.79%
Tax -2,885 -3,564 -2,926 -2,865 -4,770 -4,072 -5,333 -33.58%
NP 16,875 16,843 14,038 9,640 12,188 13,325 18,123 -4.64%
-
NP to SH 16,875 16,843 14,038 9,640 12,188 13,325 18,123 -4.64%
-
Tax Rate 14.60% 17.46% 17.25% 22.91% 28.13% 23.41% 22.74% -
Total Cost 438,744 426,835 435,507 440,015 447,456 443,026 431,522 1.11%
-
Net Worth 421,117 417,694 418,344 329,062 408,129 404,238 406,742 2.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,907 5,452 6,537 6,537 6,537 6,537 6,540 40.58%
Div Payout % 64.64% 32.38% 46.57% 67.82% 53.64% 49.06% 36.09% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 421,117 417,694 418,344 329,062 408,129 404,238 406,742 2.34%
NOSH 109,097 109,058 108,943 109,687 109,125 108,959 109,046 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.70% 3.80% 3.12% 2.14% 2.65% 2.92% 4.03% -
ROE 4.01% 4.03% 3.36% 2.93% 2.99% 3.30% 4.46% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 417.62 406.83 412.64 409.94 421.21 418.83 412.34 0.85%
EPS 15.47 15.44 12.89 8.79 11.17 12.23 16.62 -4.66%
DPS 10.00 5.00 6.00 6.00 6.00 6.00 6.00 40.52%
NAPS 3.86 3.83 3.84 3.00 3.74 3.71 3.73 2.30%
Adjusted Per Share Value based on latest NOSH - 109,687
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 232.42 226.33 229.32 229.38 234.47 232.79 229.37 0.88%
EPS 8.61 8.59 7.16 4.92 6.22 6.80 9.24 -4.59%
DPS 5.56 2.78 3.33 3.33 3.33 3.33 3.34 40.41%
NAPS 2.1482 2.1307 2.1341 1.6786 2.0819 2.0621 2.0749 2.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.54 1.50 1.31 1.30 1.34 1.44 1.52 -
P/RPS 0.37 0.37 0.32 0.32 0.32 0.34 0.37 0.00%
P/EPS 9.96 9.71 10.17 14.79 12.00 11.77 9.15 5.81%
EY 10.04 10.30 9.84 6.76 8.33 8.49 10.93 -5.50%
DY 6.49 3.33 4.58 4.62 4.48 4.17 3.95 39.19%
P/NAPS 0.40 0.39 0.34 0.43 0.36 0.39 0.41 -1.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 23/08/13 29/05/13 22/02/13 23/11/12 24/08/12 25/05/12 -
Price 1.64 1.51 1.47 1.32 1.33 1.42 1.41 -
P/RPS 0.39 0.37 0.36 0.32 0.32 0.34 0.34 9.56%
P/EPS 10.60 9.78 11.41 15.02 11.91 11.61 8.48 16.02%
EY 9.43 10.23 8.77 6.66 8.40 8.61 11.79 -13.82%
DY 6.10 3.31 4.08 4.55 4.51 4.23 4.26 27.01%
P/NAPS 0.42 0.39 0.38 0.44 0.36 0.38 0.38 6.89%

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