[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.16%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 439,945 367,404 481,516 481,693 469,506 461,556 446,976 -0.26%
PBT 49,765 30,512 6,392 18,032 25,937 16,265 34,290 6.39%
Tax -12,329 -7,536 501 -5,554 -4,529 -4,502 -6,758 10.52%
NP 37,436 22,976 6,893 12,477 21,408 11,762 27,532 5.24%
-
NP to SH 37,436 22,976 6,893 12,477 21,408 11,762 27,532 5.24%
-
Tax Rate 24.77% 24.70% -7.84% 30.80% 17.46% 27.68% 19.71% -
Total Cost 402,509 344,428 474,622 469,216 448,098 449,793 419,444 -0.68%
-
Net Worth 470,625 444,415 429,926 429,226 420,462 407,336 400,326 2.73%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 13,072 5,809 8,707 8,715 7,261 8,713 8,726 6.96%
Div Payout % 34.92% 25.28% 126.32% 69.85% 33.92% 74.07% 31.70% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 470,625 444,415 429,926 429,226 420,462 407,336 400,326 2.73%
NOSH 109,903 108,925 108,842 108,940 108,928 108,913 109,080 0.12%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.51% 6.25% 1.43% 2.59% 4.56% 2.55% 6.16% -
ROE 7.95% 5.17% 1.60% 2.91% 5.09% 2.89% 6.88% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 403.84 337.30 442.40 442.16 431.02 423.78 409.77 -0.24%
EPS 34.36 21.09 6.33 11.45 19.65 10.80 25.24 5.27%
DPS 12.00 5.33 8.00 8.00 6.67 8.00 8.00 6.98%
NAPS 4.32 4.08 3.95 3.94 3.86 3.74 3.67 2.75%
Adjusted Per Share Value based on latest NOSH - 108,800
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 224.42 187.42 245.63 245.72 239.50 235.45 228.01 -0.26%
EPS 19.10 11.72 3.52 6.36 10.92 6.00 14.04 5.25%
DPS 6.67 2.96 4.44 4.45 3.70 4.44 4.45 6.97%
NAPS 2.4008 2.2671 2.1931 2.1896 2.1449 2.0779 2.0421 2.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.32 1.87 1.51 1.76 1.54 1.34 1.35 -
P/RPS 0.57 0.55 0.34 0.40 0.36 0.32 0.33 9.52%
P/EPS 6.75 8.87 23.84 15.37 7.84 12.41 5.35 3.94%
EY 14.81 11.28 4.19 6.51 12.76 8.06 18.70 -3.80%
DY 5.17 2.85 5.30 4.55 4.33 5.97 5.93 -2.25%
P/NAPS 0.54 0.46 0.38 0.45 0.40 0.36 0.37 6.49%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 29/11/16 26/11/15 21/11/14 22/11/13 23/11/12 18/11/11 -
Price 2.45 1.80 1.52 1.68 1.64 1.33 1.41 -
P/RPS 0.61 0.53 0.34 0.38 0.38 0.31 0.34 10.22%
P/EPS 7.13 8.53 24.00 14.67 8.34 12.31 5.59 4.13%
EY 14.03 11.72 4.17 6.82 11.98 8.12 17.90 -3.97%
DY 4.90 2.96 5.26 4.76 4.07 6.02 5.67 -2.40%
P/NAPS 0.57 0.44 0.38 0.43 0.42 0.36 0.38 6.98%

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