[CHOOBEE] QoQ TTM Result on 31-Mar-2016 [#1]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

27-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -17.82%

YoY- -62.76%

Quarter Report

CBMI - 1st Qtr Financial Results Ended 31.03.2016.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	369,625	375,622	404,819	417,058	461,206	494,137	511,164	-19.35%
YoY %	-1.60%	-7.21%	-2.93%	-9.57%	-6.66%	-3.33%	-	-
Horiz. %	72.31%	73.48%	79.20%	81.59%	90.23%	96.67%	100.00%	-
PBT	33,278	23,591	18,804	4,195	5,501	8,026	12,857	87.97%
YoY %	41.06%	25.46%	348.25%	-23.74%	-31.46%	-37.57%	-	-
Horiz. %	258.83%	183.49%	146.25%	32.63%	42.79%	62.43%	100.00%	-
Tax	-8,563	-5,598	-7,796	678	429	-88	1,174	-
YoY %	-52.97%	28.19%	-1,249.85%	58.04%	587.50%	-107.50%	-	-
Horiz. %	-729.39%	-476.83%	-664.05%	57.75%	36.54%	-7.50%	100.00%	-
NP	24,715	17,993	11,008	4,873	5,930	7,938	14,031	45.60%
YoY %	37.36%	63.45%	125.90%	-17.82%	-25.30%	-43.43%	-	-
Horiz. %	176.15%	128.24%	78.45%	34.73%	42.26%	56.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,715	17,993	11,008	4,873	5,930	7,938	14,031	45.60%
YoY %	37.36%	63.45%	125.90%	-17.82%	-25.30%	-43.43%	-	-
Horiz. %	176.15%	128.24%	78.45%	34.73%	42.26%	56.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.73%	23.73%	41.46%	-16.16%	-7.80%	1.10%	-9.13%	-
YoY %	8.43%	-42.76%	356.56%	-107.18%	-809.09%	112.05%	-	-
Horiz. %	-281.82%	-259.91%	-454.11%	177.00%	85.43%	-12.05%	100.00%	-
Total Cost	344,910	357,629	393,811	412,185	455,276	486,199	497,133	-21.54%
YoY %	-3.56%	-9.19%	-4.46%	-9.46%	-6.36%	-2.20%	-	-
Horiz. %	69.38%	71.94%	79.22%	82.91%	91.58%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	452,105	444,981	439,935	434,331	429,942	429,793	434,161	2.72%
YoY %	1.60%	1.15%	1.29%	1.02%	0.03%	-1.01%	-	-
Horiz. %	104.13%	102.49%	101.33%	100.04%	99.03%	98.99%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	4,355	4,355	4,355	6,545	6,545	6,545	13,073	-51.78%
YoY %	0.00%	0.00%	-33.46%	0.00%	0.00%	-49.93%	-	-
Horiz. %	33.31%	33.31%	33.31%	50.07%	50.07%	50.07%	100.00%	-
Div Payout %	17.62%	24.21%	39.57%	134.31%	110.37%	82.45%	93.17%	-
YoY %	-27.22%	-38.82%	-70.54%	21.69%	33.86%	-11.51%	-	-
Horiz. %	18.91%	25.98%	42.47%	144.16%	118.46%	88.49%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	452,105	444,981	439,935	434,331	429,942	429,793	434,161	2.72%
YoY %	1.60%	1.15%	1.29%	1.02%	0.03%	-1.01%	-	-
Horiz. %	104.13%	102.49%	101.33%	100.04%	99.03%	98.99%	100.00%	-
NOSH	109,903	109,064	108,894	108,854	108,571	108,808	109,085	0.49%
YoY %	0.77%	0.16%	0.04%	0.26%	-0.22%	-0.25%	-	-
Horiz. %	100.75%	99.98%	99.82%	99.79%	99.53%	99.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	6.69%	4.79%	2.72%	1.17%	1.29%	1.61%	2.74%	-
YoY %	39.67%	76.10%	132.48%	-9.30%	-19.88%	-41.24%	-	-
Horiz. %	244.16%	174.82%	99.27%	42.70%	47.08%	58.76%	100.00%	-
ROE	5.47%	4.04%	2.50%	1.12%	1.38%	1.85%	3.23%	-
YoY %	35.40%	61.60%	123.21%	-18.84%	-25.41%	-42.72%	-	-
Horiz. %	169.35%	125.08%	77.40%	34.67%	42.72%	57.28%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	339.29	344.41	371.75	383.13	424.79	454.13	468.59	-19.28%
YoY %	-1.49%	-7.35%	-2.97%	-9.81%	-6.46%	-3.09%	-	-
Horiz. %	72.41%	73.50%	79.33%	81.76%	90.65%	96.91%	100.00%	-
EPS	22.69	16.50	10.11	4.48	5.46	7.30	12.86	45.76%
YoY %	37.52%	63.20%	125.67%	-17.95%	-25.21%	-43.23%	-	-
Horiz. %	176.44%	128.30%	78.62%	34.84%	42.46%	56.77%	100.00%	-
DPS	4.00	4.00	4.00	6.00	6.00	6.00	12.00	-51.76%
YoY %	0.00%	0.00%	-33.33%	0.00%	0.00%	-50.00%	-	-
Horiz. %	33.33%	33.33%	33.33%	50.00%	50.00%	50.00%	100.00%	-
NAPS	4.15	4.08	4.04	3.99	3.96	3.95	3.98	2.81%
YoY %	1.72%	0.99%	1.25%	0.76%	0.25%	-0.75%	-	-
Horiz. %	104.27%	102.51%	101.51%	100.25%	99.50%	99.25%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 108,854
RPS	188.55	191.61	206.51	212.75	235.27	252.07	260.75	-19.35%
YoY %	-1.60%	-7.22%	-2.93%	-9.57%	-6.66%	-3.33%	-	-
Horiz. %	72.31%	73.48%	79.20%	81.59%	90.23%	96.67%	100.00%	-
EPS	12.61	9.18	5.62	2.49	3.03	4.05	7.16	45.58%
YoY %	37.36%	63.35%	125.70%	-17.82%	-25.19%	-43.44%	-	-
Horiz. %	176.12%	128.21%	78.49%	34.78%	42.32%	56.56%	100.00%	-
DPS	2.22	2.22	2.22	3.34	3.34	3.34	6.67	-51.81%
YoY %	0.00%	0.00%	-33.53%	0.00%	0.00%	-49.93%	-	-
Horiz. %	33.28%	33.28%	33.28%	50.07%	50.07%	50.07%	100.00%	-
NAPS	2.3063	2.2699	2.2442	2.2156	2.1932	2.1925	2.2147	2.72%
YoY %	1.60%	1.15%	1.29%	1.02%	0.03%	-1.00%	-	-
Horiz. %	104.14%	102.49%	101.33%	100.04%	99.03%	99.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.66	1.87	1.41	1.46	1.48	1.51	1.62	-
P/RPS	0.49	0.54	0.38	0.38	0.35	0.33	0.35	25.01%
YoY %	-9.26%	42.11%	0.00%	8.57%	6.06%	-5.71%	-	-
Horiz. %	140.00%	154.29%	108.57%	108.57%	100.00%	94.29%	100.00%	-
P/EPS	7.32	11.33	13.95	32.61	27.10	20.70	12.59	-30.22%
YoY %	-35.39%	-18.78%	-57.22%	20.33%	30.92%	64.42%	-	-
Horiz. %	58.14%	89.99%	110.80%	259.02%	215.25%	164.42%	100.00%	-
EY	13.67	8.82	7.17	3.07	3.69	4.83	7.94	43.41%
YoY %	54.99%	23.01%	133.55%	-16.80%	-23.60%	-39.17%	-	-
Horiz. %	172.17%	111.08%	90.30%	38.66%	46.47%	60.83%	100.00%	-
DY	2.41	2.14	2.84	4.11	4.05	3.97	7.41	-52.54%
YoY %	12.62%	-24.65%	-30.90%	1.48%	2.02%	-46.42%	-	-
Horiz. %	32.52%	28.88%	38.33%	55.47%	54.66%	53.58%	100.00%	-
P/NAPS	0.40	0.46	0.35	0.37	0.37	0.38	0.41	-1.62%
YoY %	-13.04%	31.43%	-5.41%	0.00%	-2.63%	-7.32%	-	-
Horiz. %	97.56%	112.20%	85.37%	90.24%	90.24%	92.68%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	17/02/17	29/11/16	26/08/16	27/05/16	26/02/16	26/11/15	21/08/15	-
Price	1.77	1.80	1.50	1.48	1.37	1.52	1.65	-
P/RPS	0.52	0.52	0.40	0.39	0.32	0.33	0.35	30.04%
YoY %	0.00%	30.00%	2.56%	21.88%	-3.03%	-5.71%	-	-
Horiz. %	148.57%	148.57%	114.29%	111.43%	91.43%	94.29%	100.00%	-
P/EPS	7.80	10.91	14.84	33.06	25.08	20.84	12.83	-28.12%
YoY %	-28.51%	-26.48%	-55.11%	31.82%	20.35%	62.43%	-	-
Horiz. %	60.80%	85.04%	115.67%	257.68%	195.48%	162.43%	100.00%	-
EY	12.82	9.17	6.74	3.02	3.99	4.80	7.80	39.06%
YoY %	39.80%	36.05%	123.18%	-24.31%	-16.87%	-38.46%	-	-
Horiz. %	164.36%	117.56%	86.41%	38.72%	51.15%	61.54%	100.00%	-
DY	2.26	2.22	2.67	4.05	4.38	3.95	7.27	-53.94%
YoY %	1.80%	-16.85%	-34.07%	-7.53%	10.89%	-45.67%	-	-
Horiz. %	31.09%	30.54%	36.73%	55.71%	60.25%	54.33%	100.00%	-
P/NAPS	0.43	0.44	0.37	0.37	0.35	0.38	0.41	3.21%
YoY %	-2.27%	18.92%	0.00%	5.71%	-7.89%	-7.32%	-	-
Horiz. %	104.88%	107.32%	90.24%	90.24%	85.37%	92.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos