[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	399,130	395,062	507,836	474,048	462,254	474,208	458,926	-2.29%
YoY %	1.03%	-22.21%	7.13%	2.55%	-2.52%	3.33%	-	-
Horiz. %	86.97%	86.08%	110.66%	103.30%	100.73%	103.33%	100.00%	-
PBT	47,378	34,656	8,050	15,848	32,094	16,296	42,454	1.84%
YoY %	36.71%	330.51%	-49.20%	-50.62%	96.94%	-61.61%	-	-
Horiz. %	111.60%	81.63%	18.96%	37.33%	75.60%	38.39%	100.00%	-
Tax	-11,664	-9,046	7,404	-4,204	-5,786	-4,390	-9,170	4.08%
YoY %	-28.94%	-222.18%	276.12%	27.34%	-31.80%	52.13%	-	-
Horiz. %	127.20%	98.65%	-80.74%	45.85%	63.10%	47.87%	100.00%	-
NP	35,714	25,610	15,454	11,644	26,308	11,906	33,284	1.18%
YoY %	39.45%	65.72%	32.72%	-55.74%	120.96%	-64.23%	-	-
Horiz. %	107.30%	76.94%	46.43%	34.98%	79.04%	35.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,714	25,610	15,454	11,644	26,308	11,906	33,284	1.18%
YoY %	39.45%	65.72%	32.72%	-55.74%	120.96%	-64.23%	-	-
Horiz. %	107.30%	76.94%	46.43%	34.98%	79.04%	35.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	26.10%	-91.98%	26.53%	18.03%	26.94%	21.60%	-
YoY %	-5.67%	128.38%	-446.70%	47.14%	-33.07%	24.72%	-	-
Horiz. %	113.98%	120.83%	-425.83%	122.82%	83.47%	124.72%	100.00%	-
Total Cost	363,416	369,452	492,382	462,404	435,946	462,302	425,642	-2.59%
YoY %	-1.63%	-24.97%	6.48%	6.07%	-5.70%	8.61%	-	-
Horiz. %	85.38%	86.80%	115.68%	108.64%	102.42%	108.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,730	440,274	433,758	426,292	417,397	404,498	395,874	2.52%
YoY %	4.42%	1.50%	1.75%	2.13%	3.19%	2.18%	-	-
Horiz. %	116.13%	111.22%	109.57%	107.68%	105.44%	102.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	8,718	13,078	13,083	10,898	13,083	13,086	-
YoY %	-	-33.34%	-0.04%	20.05%	-16.70%	-0.02%	-	-
Horiz. %	-	66.62%	99.94%	99.98%	83.28%	99.98%	100.00%	-
Div Payout %	-	34.04%	84.63%	112.36%	41.43%	109.89%	39.32%	-
YoY %	-	-59.78%	-24.68%	171.20%	-62.30%	179.48%	-	-
Horiz. %	-	86.57%	215.23%	285.76%	105.37%	279.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	459,730	440,274	433,758	426,292	417,397	404,498	395,874	2.52%
YoY %	4.42%	1.50%	1.75%	2.13%	3.19%	2.18%	-	-
Horiz. %	116.13%	111.22%	109.57%	107.68%	105.44%	102.18%	100.00%	-
NOSH	109,903	108,978	108,984	109,026	108,980	109,029	109,056	0.12%
YoY %	0.85%	-0.01%	-0.04%	0.04%	-0.04%	-0.02%	-	-
Horiz. %	100.78%	99.93%	99.93%	99.97%	99.93%	99.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.95%	6.48%	3.04%	2.46%	5.69%	2.51%	7.25%	-
YoY %	38.12%	113.16%	23.58%	-56.77%	126.69%	-65.38%	-	-
Horiz. %	123.45%	89.38%	41.93%	33.93%	78.48%	34.62%	100.00%	-
ROE	7.77%	5.82%	3.56%	2.73%	6.30%	2.94%	8.41%	-
YoY %	33.51%	63.48%	30.40%	-56.67%	114.29%	-65.04%	-	-
Horiz. %	92.39%	69.20%	42.33%	32.46%	74.91%	34.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	366.37	362.51	465.97	434.80	424.16	434.94	420.82	-2.28%
YoY %	1.06%	-22.20%	7.17%	2.51%	-2.48%	3.36%	-	-
Horiz. %	87.06%	86.14%	110.73%	103.32%	100.79%	103.36%	100.00%	-
EPS	32.78	23.50	14.18	10.68	24.14	10.92	30.52	1.19%
YoY %	39.49%	65.73%	32.77%	-55.76%	121.06%	-64.22%	-	-
Horiz. %	107.40%	77.00%	46.46%	34.99%	79.10%	35.78%	100.00%	-
DPS	0.00	8.00	12.00	12.00	10.00	12.00	12.00	-
YoY %	0.00%	-33.33%	0.00%	20.00%	-16.67%	0.00%	-	-
Horiz. %	0.00%	66.67%	100.00%	100.00%	83.33%	100.00%	100.00%	-
NAPS	4.22	4.04	3.98	3.91	3.83	3.71	3.63	2.53%
YoY %	4.46%	1.51%	1.79%	2.09%	3.23%	2.20%	-	-
Horiz. %	116.25%	111.29%	109.64%	107.71%	105.51%	102.20%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 108,749
RPS	203.60	201.53	259.06	241.82	235.80	241.90	234.11	-2.29%
YoY %	1.03%	-22.21%	7.13%	2.55%	-2.52%	3.33%	-	-
Horiz. %	86.97%	86.08%	110.66%	103.29%	100.72%	103.33%	100.00%	-
EPS	18.22	13.06	7.88	5.94	13.42	6.07	16.98	1.18%
YoY %	39.51%	65.74%	32.66%	-55.74%	121.09%	-64.25%	-	-
Horiz. %	107.30%	76.91%	46.41%	34.98%	79.03%	35.75%	100.00%	-
DPS	0.00	4.45	6.67	6.67	5.56	6.67	6.68	-
YoY %	0.00%	-33.28%	0.00%	19.96%	-16.64%	-0.15%	-	-
Horiz. %	0.00%	66.62%	99.85%	99.85%	83.23%	99.85%	100.00%	-
NAPS	2.3452	2.2459	2.2127	2.1746	2.1292	2.0634	2.0194	2.52%
YoY %	4.42%	1.50%	1.75%	2.13%	3.19%	2.18%	-	-
Horiz. %	116.13%	111.22%	109.57%	107.69%	105.44%	102.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.27	1.41	1.62	1.90	1.50	1.44	1.62	-
P/RPS	0.62	0.39	0.35	0.44	0.35	0.33	0.38	8.49%
YoY %	58.97%	11.43%	-20.45%	25.71%	6.06%	-13.16%	-	-
Horiz. %	163.16%	102.63%	92.11%	115.79%	92.11%	86.84%	100.00%	-
P/EPS	6.92	6.00	11.42	17.79	6.21	13.19	5.31	4.50%
YoY %	15.33%	-47.46%	-35.81%	186.47%	-52.92%	148.40%	-	-
Horiz. %	130.32%	112.99%	215.07%	335.03%	116.95%	248.40%	100.00%	-
EY	14.44	16.67	8.75	5.62	16.09	7.58	18.84	-4.33%
YoY %	-13.38%	90.51%	55.69%	-65.07%	112.27%	-59.77%	-	-
Horiz. %	76.65%	88.48%	46.44%	29.83%	85.40%	40.23%	100.00%	-
DY	0.00	5.67	7.41	6.32	6.67	8.33	7.41	-
YoY %	0.00%	-23.48%	17.25%	-5.25%	-19.93%	12.42%	-	-
Horiz. %	0.00%	76.52%	100.00%	85.29%	90.01%	112.42%	100.00%	-
P/NAPS	0.54	0.35	0.41	0.49	0.39	0.39	0.45	3.08%
YoY %	54.29%	-14.63%	-16.33%	25.64%	0.00%	-13.33%	-	-
Horiz. %	120.00%	77.78%	91.11%	108.89%	86.67%	86.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	26/08/16	21/08/15	22/08/14	23/08/13	24/08/12	26/08/11	-
Price	2.23	1.50	1.65	1.86	1.51	1.42	1.45	-
P/RPS	0.61	0.41	0.35	0.43	0.36	0.33	0.34	10.22%
YoY %	48.78%	17.14%	-18.60%	19.44%	9.09%	-2.94%	-	-
Horiz. %	179.41%	120.59%	102.94%	126.47%	105.88%	97.06%	100.00%	-
P/EPS	6.80	6.38	11.64	17.42	6.26	13.00	4.75	6.15%
YoY %	6.58%	-45.19%	-33.18%	178.27%	-51.85%	173.68%	-	-
Horiz. %	143.16%	134.32%	245.05%	366.74%	131.79%	273.68%	100.00%	-
EY	14.70	15.67	8.59	5.74	15.99	7.69	21.05	-5.80%
YoY %	-6.19%	82.42%	49.65%	-64.10%	107.93%	-63.47%	-	-
Horiz. %	69.83%	74.44%	40.81%	27.27%	75.96%	36.53%	100.00%	-
DY	0.00	5.33	7.27	6.45	6.62	8.45	8.28	-
YoY %	0.00%	-26.69%	12.71%	-2.57%	-21.66%	2.05%	-	-
Horiz. %	0.00%	64.37%	87.80%	77.90%	79.95%	102.05%	100.00%	-
P/NAPS	0.53	0.37	0.41	0.48	0.39	0.38	0.40	4.79%
YoY %	43.24%	-9.76%	-14.58%	23.08%	2.63%	-5.00%	-	-
Horiz. %	132.50%	92.50%	102.50%	120.00%	97.50%	95.00%	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