[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.19%
YoY- 120.96%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 395,062 507,836 474,048 462,254 474,208 458,926 395,372 -0.01%
PBT 34,656 8,050 15,848 32,094 16,296 42,454 45,674 -4.49%
Tax -9,046 7,404 -4,204 -5,786 -4,390 -9,170 -9,012 0.06%
NP 25,610 15,454 11,644 26,308 11,906 33,284 36,662 -5.79%
-
NP to SH 25,610 15,454 11,644 26,308 11,906 33,284 36,662 -5.79%
-
Tax Rate 26.10% -91.98% 26.53% 18.03% 26.94% 21.60% 19.73% -
Total Cost 369,452 492,382 462,404 435,946 462,302 425,642 358,710 0.49%
-
Net Worth 440,274 433,758 426,292 417,397 404,498 395,874 387,629 2.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,718 13,078 13,083 10,898 13,083 13,086 12,605 -5.95%
Div Payout % 34.04% 84.63% 112.36% 41.43% 109.89% 39.32% 34.38% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 440,274 433,758 426,292 417,397 404,498 395,874 387,629 2.14%
NOSH 108,978 108,984 109,026 108,980 109,029 109,056 105,048 0.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.48% 3.04% 2.46% 5.69% 2.51% 7.25% 9.27% -
ROE 5.82% 3.56% 2.73% 6.30% 2.94% 8.41% 9.46% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 362.51 465.97 434.80 424.16 434.94 420.82 376.37 -0.62%
EPS 23.50 14.18 10.68 24.14 10.92 30.52 34.90 -6.37%
DPS 8.00 12.00 12.00 10.00 12.00 12.00 12.00 -6.52%
NAPS 4.04 3.98 3.91 3.83 3.71 3.63 3.69 1.52%
Adjusted Per Share Value based on latest NOSH - 109,058
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 200.00 257.09 239.98 234.01 240.06 232.33 200.15 -0.01%
EPS 12.96 7.82 5.89 13.32 6.03 16.85 18.56 -5.80%
DPS 4.41 6.62 6.62 5.52 6.62 6.63 6.38 -5.96%
NAPS 2.2288 2.1959 2.1581 2.113 2.0477 2.0041 1.9623 2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.41 1.62 1.90 1.50 1.44 1.62 1.80 -
P/RPS 0.39 0.35 0.44 0.35 0.33 0.38 0.48 -3.39%
P/EPS 6.00 11.42 17.79 6.21 13.19 5.31 5.16 2.54%
EY 16.67 8.75 5.62 16.09 7.58 18.84 19.39 -2.48%
DY 5.67 7.41 6.32 6.67 8.33 7.41 6.67 -2.66%
P/NAPS 0.35 0.41 0.49 0.39 0.39 0.45 0.49 -5.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 -
Price 1.50 1.65 1.86 1.51 1.42 1.45 1.88 -
P/RPS 0.41 0.35 0.43 0.36 0.33 0.34 0.50 -3.25%
P/EPS 6.38 11.64 17.42 6.26 13.00 4.75 5.39 2.84%
EY 15.67 8.59 5.74 15.99 7.69 21.05 18.56 -2.77%
DY 5.33 7.27 6.45 6.62 8.45 8.28 6.38 -2.94%
P/NAPS 0.37 0.41 0.48 0.39 0.38 0.40 0.51 -5.20%

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