[CHOOBEE] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.74%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 500,258 509,183 494,622 474,274 456,994 424,031 371,659 21.84%
PBT 43,126 56,373 57,410 52,331 53,923 47,718 39,639 5.76%
Tax -10,763 -12,731 -12,926 -11,788 -12,239 -12,159 -9,872 5.91%
NP 32,363 43,642 44,484 40,543 41,684 35,559 29,767 5.71%
-
NP to SH 32,363 43,642 44,484 40,543 41,684 35,559 29,767 5.71%
-
Tax Rate 24.96% 22.58% 22.52% 22.53% 22.70% 25.48% 24.90% -
Total Cost 467,895 465,541 450,138 433,731 415,310 388,472 341,892 23.19%
-
Net Worth 508,535 505,921 496,770 493,502 483,698 470,625 459,730 6.93%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,843 7,843 9,804 9,804 9,804 9,804 - -
Div Payout % 24.24% 17.97% 22.04% 24.18% 23.52% 27.57% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 508,535 505,921 496,770 493,502 483,698 470,625 459,730 6.93%
NOSH 131,690 131,690 109,903 109,903 109,903 109,903 109,903 12.77%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.47% 8.57% 8.99% 8.55% 9.12% 8.39% 8.01% -
ROE 6.36% 8.63% 8.95% 8.22% 8.62% 7.56% 6.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 382.67 389.50 454.03 435.35 419.49 389.23 341.16 7.93%
EPS 24.76 33.38 40.83 37.22 38.26 32.64 27.32 -6.33%
DPS 6.00 6.00 9.00 9.00 9.00 9.00 0.00 -
NAPS 3.89 3.87 4.56 4.53 4.44 4.32 4.22 -5.26%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 255.19 259.74 252.32 241.94 233.12 216.31 189.59 21.84%
EPS 16.51 22.26 22.69 20.68 21.26 18.14 15.18 5.74%
DPS 4.00 4.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.5941 2.5808 2.5341 2.5175 2.4674 2.4008 2.3452 6.93%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.48 1.72 2.26 2.38 2.38 2.32 2.27 -
P/RPS 0.39 0.44 0.50 0.55 0.57 0.60 0.67 -30.21%
P/EPS 5.98 5.15 5.53 6.40 6.22 7.11 8.31 -19.64%
EY 16.73 19.41 18.07 15.64 16.08 14.07 12.04 24.44%
DY 4.05 3.49 3.98 3.78 3.78 3.88 0.00 -
P/NAPS 0.38 0.44 0.50 0.53 0.54 0.54 0.54 -20.83%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/03/19 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 1.61 1.60 1.88 2.34 2.64 2.45 2.23 -
P/RPS 0.42 0.41 0.41 0.54 0.63 0.63 0.65 -25.19%
P/EPS 6.50 4.79 4.60 6.29 6.90 7.51 8.16 -14.03%
EY 15.38 20.86 21.72 15.90 14.49 13.32 12.25 16.33%
DY 3.73 3.75 4.79 3.85 3.41 3.67 0.00 -
P/NAPS 0.41 0.41 0.41 0.52 0.59 0.57 0.53 -15.69%

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