[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.16%
YoY- 32.72%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 474,386 399,130 395,062 507,836 474,048 462,254 474,208 0.00%
PBT 54,352 47,378 34,656 8,050 15,848 32,094 16,296 22.22%
Tax -13,038 -11,664 -9,046 7,404 -4,204 -5,786 -4,390 19.88%
NP 41,314 35,714 25,610 15,454 11,644 26,308 11,906 23.03%
-
NP to SH 41,314 35,714 25,610 15,454 11,644 26,308 11,906 23.03%
-
Tax Rate 23.99% 24.62% 26.10% -91.98% 26.53% 18.03% 26.94% -
Total Cost 433,072 363,416 369,452 492,382 462,404 435,946 462,302 -1.08%
-
Net Worth 496,770 459,730 440,274 433,758 426,292 417,397 404,498 3.48%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 8,718 13,078 13,083 10,898 13,083 -
Div Payout % - - 34.04% 84.63% 112.36% 41.43% 109.89% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 496,770 459,730 440,274 433,758 426,292 417,397 404,498 3.48%
NOSH 109,903 109,903 108,978 108,984 109,026 108,980 109,029 0.13%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.71% 8.95% 6.48% 3.04% 2.46% 5.69% 2.51% -
ROE 8.32% 7.77% 5.82% 3.56% 2.73% 6.30% 2.94% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 435.45 366.37 362.51 465.97 434.80 424.16 434.94 0.01%
EPS 37.92 32.78 23.50 14.18 10.68 24.14 10.92 23.04%
DPS 0.00 0.00 8.00 12.00 12.00 10.00 12.00 -
NAPS 4.56 4.22 4.04 3.98 3.91 3.83 3.71 3.49%
Adjusted Per Share Value based on latest NOSH - 109,085
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 360.23 303.08 299.99 385.63 359.97 351.02 360.09 0.00%
EPS 31.37 27.12 19.45 11.74 8.84 19.98 9.04 23.03%
DPS 0.00 0.00 6.62 9.93 9.93 8.28 9.94 -
NAPS 3.7723 3.491 3.3433 3.2938 3.2371 3.1695 3.0716 3.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.26 2.27 1.41 1.62 1.90 1.50 1.44 -
P/RPS 0.52 0.62 0.39 0.35 0.44 0.35 0.33 7.86%
P/EPS 5.96 6.92 6.00 11.42 17.79 6.21 13.19 -12.39%
EY 16.78 14.44 16.67 8.75 5.62 16.09 7.58 14.15%
DY 0.00 0.00 5.67 7.41 6.32 6.67 8.33 -
P/NAPS 0.50 0.54 0.35 0.41 0.49 0.39 0.39 4.22%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 23/08/13 24/08/12 -
Price 1.88 2.23 1.50 1.65 1.86 1.51 1.42 -
P/RPS 0.43 0.61 0.41 0.35 0.43 0.36 0.33 4.50%
P/EPS 4.96 6.80 6.38 11.64 17.42 6.26 13.00 -14.82%
EY 20.17 14.70 15.67 8.59 5.74 15.99 7.69 17.42%
DY 0.00 0.00 5.33 7.27 6.45 6.62 8.45 -
P/NAPS 0.41 0.53 0.37 0.41 0.48 0.39 0.38 1.27%

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