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

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

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%

Quarter Report

CBMI - 2nd Quarter 2013.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	395,062	507,836	474,048	462,254	474,208	458,926	395,372	-0.01%
YoY %	-22.21%	7.13%	2.55%	-2.52%	3.33%	16.07%	-	-
Horiz. %	99.92%	128.45%	119.90%	116.92%	119.94%	116.07%	100.00%	-
PBT	34,656	8,050	15,848	32,094	16,296	42,454	45,674	-4.49%
YoY %	330.51%	-49.20%	-50.62%	96.94%	-61.61%	-7.05%	-	-
Horiz. %	75.88%	17.62%	34.70%	70.27%	35.68%	92.95%	100.00%	-
Tax	-9,046	7,404	-4,204	-5,786	-4,390	-9,170	-9,012	0.06%
YoY %	-222.18%	276.12%	27.34%	-31.80%	52.13%	-1.75%	-	-
Horiz. %	100.38%	-82.16%	46.65%	64.20%	48.71%	101.75%	100.00%	-
NP	25,610	15,454	11,644	26,308	11,906	33,284	36,662	-5.79%
YoY %	65.72%	32.72%	-55.74%	120.96%	-64.23%	-9.21%	-	-
Horiz. %	69.85%	42.15%	31.76%	71.76%	32.48%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,610	15,454	11,644	26,308	11,906	33,284	36,662	-5.79%
YoY %	65.72%	32.72%	-55.74%	120.96%	-64.23%	-9.21%	-	-
Horiz. %	69.85%	42.15%	31.76%	71.76%	32.48%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	-91.98%	26.53%	18.03%	26.94%	21.60%	19.73%	-
YoY %	128.38%	-446.70%	47.14%	-33.07%	24.72%	9.48%	-	-
Horiz. %	132.29%	-466.19%	134.47%	91.38%	136.54%	109.48%	100.00%	-
Total Cost	369,452	492,382	462,404	435,946	462,302	425,642	358,710	0.49%
YoY %	-24.97%	6.48%	6.07%	-5.70%	8.61%	18.66%	-	-
Horiz. %	102.99%	137.26%	128.91%	121.53%	128.88%	118.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	440,274	433,758	426,292	417,397	404,498	395,874	387,629	2.14%
YoY %	1.50%	1.75%	2.13%	3.19%	2.18%	2.13%	-	-
Horiz. %	113.58%	111.90%	109.97%	107.68%	104.35%	102.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	8,718	13,078	13,083	10,898	13,083	13,086	12,605	-5.95%
YoY %	-33.34%	-0.04%	20.05%	-16.70%	-0.02%	3.82%	-	-
Horiz. %	69.16%	103.75%	103.79%	86.46%	103.79%	103.82%	100.00%	-
Div Payout %	34.04%	84.63%	112.36%	41.43%	109.89%	39.32%	34.38%	-
YoY %	-59.78%	-24.68%	171.20%	-62.30%	179.48%	14.37%	-	-
Horiz. %	99.01%	246.16%	326.82%	120.51%	319.63%	114.37%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	440,274	433,758	426,292	417,397	404,498	395,874	387,629	2.14%
YoY %	1.50%	1.75%	2.13%	3.19%	2.18%	2.13%	-	-
Horiz. %	113.58%	111.90%	109.97%	107.68%	104.35%	102.13%	100.00%	-
NOSH	108,978	108,984	109,026	108,980	109,029	109,056	105,048	0.61%
YoY %	-0.01%	-0.04%	0.04%	-0.04%	-0.02%	3.82%	-	-
Horiz. %	103.74%	103.75%	103.79%	103.74%	103.79%	103.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.48%	3.04%	2.46%	5.69%	2.51%	7.25%	9.27%	-
YoY %	113.16%	23.58%	-56.77%	126.69%	-65.38%	-21.79%	-	-
Horiz. %	69.90%	32.79%	26.54%	61.38%	27.08%	78.21%	100.00%	-
ROE	5.82%	3.56%	2.73%	6.30%	2.94%	8.41%	9.46%	-
YoY %	63.48%	30.40%	-56.67%	114.29%	-65.04%	-11.10%	-	-
Horiz. %	61.52%	37.63%	28.86%	66.60%	31.08%	88.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	362.51	465.97	434.80	424.16	434.94	420.82	376.37	-0.62%
YoY %	-22.20%	7.17%	2.51%	-2.48%	3.36%	11.81%	-	-
Horiz. %	96.32%	123.81%	115.52%	112.70%	115.56%	111.81%	100.00%	-
EPS	23.50	14.18	10.68	24.14	10.92	30.52	34.90	-6.37%
YoY %	65.73%	32.77%	-55.76%	121.06%	-64.22%	-12.55%	-	-
Horiz. %	67.34%	40.63%	30.60%	69.17%	31.29%	87.45%	100.00%	-
DPS	8.00	12.00	12.00	10.00	12.00	12.00	12.00	-6.52%
YoY %	-33.33%	0.00%	20.00%	-16.67%	0.00%	0.00%	-	-
Horiz. %	66.67%	100.00%	100.00%	83.33%	100.00%	100.00%	100.00%	-
NAPS	4.04	3.98	3.91	3.83	3.71	3.63	3.69	1.52%
YoY %	1.51%	1.79%	2.09%	3.23%	2.20%	-1.63%	-	-
Horiz. %	109.49%	107.86%	105.96%	103.79%	100.54%	98.37%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 109,058
RPS	201.53	259.06	241.82	235.80	241.90	234.11	201.69	-0.01%
YoY %	-22.21%	7.13%	2.55%	-2.52%	3.33%	16.07%	-	-
Horiz. %	99.92%	128.44%	119.90%	116.91%	119.94%	116.07%	100.00%	-
EPS	13.06	7.88	5.94	13.42	6.07	16.98	18.70	-5.80%
YoY %	65.74%	32.66%	-55.74%	121.09%	-64.25%	-9.20%	-	-
Horiz. %	69.84%	42.14%	31.76%	71.76%	32.46%	90.80%	100.00%	-
DPS	4.45	6.67	6.67	5.56	6.67	6.68	6.43	-5.94%
YoY %	-33.28%	0.00%	19.96%	-16.64%	-0.15%	3.89%	-	-
Horiz. %	69.21%	103.73%	103.73%	86.47%	103.73%	103.89%	100.00%	-
NAPS	2.2459	2.2127	2.1746	2.1292	2.0634	2.0194	1.9774	2.14%
YoY %	1.50%	1.75%	2.13%	3.19%	2.18%	2.12%	-	-
Horiz. %	113.58%	111.90%	109.97%	107.68%	104.35%	102.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	11.43%	-20.45%	25.71%	6.06%	-13.16%	-20.83%	-	-
Horiz. %	81.25%	72.92%	91.67%	72.92%	68.75%	79.17%	100.00%	-
P/EPS	6.00	11.42	17.79	6.21	13.19	5.31	5.16	2.54%
YoY %	-47.46%	-35.81%	186.47%	-52.92%	148.40%	2.91%	-	-
Horiz. %	116.28%	221.32%	344.77%	120.35%	255.62%	102.91%	100.00%	-
EY	16.67	8.75	5.62	16.09	7.58	18.84	19.39	-2.48%
YoY %	90.51%	55.69%	-65.07%	112.27%	-59.77%	-2.84%	-	-
Horiz. %	85.97%	45.13%	28.98%	82.98%	39.09%	97.16%	100.00%	-
DY	5.67	7.41	6.32	6.67	8.33	7.41	6.67	-2.66%
YoY %	-23.48%	17.25%	-5.25%	-19.93%	12.42%	11.09%	-	-
Horiz. %	85.01%	111.09%	94.75%	100.00%	124.89%	111.09%	100.00%	-
P/NAPS	0.35	0.41	0.49	0.39	0.39	0.45	0.49	-5.44%
YoY %	-14.63%	-16.33%	25.64%	0.00%	-13.33%	-8.16%	-	-
Horiz. %	71.43%	83.67%	100.00%	79.59%	79.59%	91.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	17.14%	-18.60%	19.44%	9.09%	-2.94%	-32.00%	-	-
Horiz. %	82.00%	70.00%	86.00%	72.00%	66.00%	68.00%	100.00%	-
P/EPS	6.38	11.64	17.42	6.26	13.00	4.75	5.39	2.84%
YoY %	-45.19%	-33.18%	178.27%	-51.85%	173.68%	-11.87%	-	-
Horiz. %	118.37%	215.96%	323.19%	116.14%	241.19%	88.13%	100.00%	-
EY	15.67	8.59	5.74	15.99	7.69	21.05	18.56	-2.77%
YoY %	82.42%	49.65%	-64.10%	107.93%	-63.47%	13.42%	-	-
Horiz. %	84.43%	46.28%	30.93%	86.15%	41.43%	113.42%	100.00%	-
DY	5.33	7.27	6.45	6.62	8.45	8.28	6.38	-2.94%
YoY %	-26.69%	12.71%	-2.57%	-21.66%	2.05%	29.78%	-	-
Horiz. %	83.54%	113.95%	101.10%	103.76%	132.45%	129.78%	100.00%	-
P/NAPS	0.37	0.41	0.48	0.39	0.38	0.40	0.51	-5.20%
YoY %	-9.76%	-14.58%	23.08%	2.63%	-5.00%	-21.57%	-	-
Horiz. %	72.55%	80.39%	94.12%	76.47%	74.51%	78.43%	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