[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -55.39%
YoY- -44.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 509,530 439,945 367,404 481,516 481,693 469,506 461,556 1.66%
PBT 53,032 49,765 30,512 6,392 18,032 25,937 16,265 21.76%
Tax -12,985 -12,329 -7,536 501 -5,554 -4,529 -4,502 19.29%
NP 40,046 37,436 22,976 6,893 12,477 21,408 11,762 22.64%
-
NP to SH 40,046 37,436 22,976 6,893 12,477 21,408 11,762 22.64%
-
Tax Rate 24.49% 24.77% 24.70% -7.84% 30.80% 17.46% 27.68% -
Total Cost 469,484 402,509 344,428 474,622 469,216 448,098 449,793 0.71%
-
Net Worth 505,921 470,625 444,415 429,926 429,226 420,462 407,336 3.67%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,458 13,072 5,809 8,707 8,715 7,261 8,713 3.08%
Div Payout % 26.12% 34.92% 25.28% 126.32% 69.85% 33.92% 74.07% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 505,921 470,625 444,415 429,926 429,226 420,462 407,336 3.67%
NOSH 131,690 109,903 108,925 108,842 108,940 108,928 108,913 3.21%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.86% 8.51% 6.25% 1.43% 2.59% 4.56% 2.55% -
ROE 7.92% 7.95% 5.17% 1.60% 2.91% 5.09% 2.89% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 389.76 403.84 337.30 442.40 442.16 431.02 423.78 -1.38%
EPS 30.64 34.36 21.09 6.33 11.45 19.65 10.80 18.97%
DPS 8.00 12.00 5.33 8.00 8.00 6.67 8.00 0.00%
NAPS 3.87 4.32 4.08 3.95 3.94 3.86 3.74 0.57%
Adjusted Per Share Value based on latest NOSH - 108,808
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 257.94 222.72 185.99 243.76 243.85 237.68 233.66 1.66%
EPS 20.27 18.95 11.63 3.49 6.32 10.84 5.95 22.65%
DPS 5.29 6.62 2.94 4.41 4.41 3.68 4.41 3.07%
NAPS 2.5612 2.3825 2.2498 2.1764 2.1729 2.1285 2.0621 3.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.72 2.32 1.87 1.51 1.76 1.54 1.34 -
P/RPS 0.44 0.57 0.55 0.34 0.40 0.36 0.32 5.44%
P/EPS 5.61 6.75 8.87 23.84 15.37 7.84 12.41 -12.38%
EY 17.81 14.81 11.28 4.19 6.51 12.76 8.06 14.12%
DY 4.65 5.17 2.85 5.30 4.55 4.33 5.97 -4.07%
P/NAPS 0.44 0.54 0.46 0.38 0.45 0.40 0.36 3.39%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 24/11/17 29/11/16 26/11/15 21/11/14 22/11/13 23/11/12 -
Price 1.60 2.45 1.80 1.52 1.68 1.64 1.33 -
P/RPS 0.41 0.61 0.53 0.34 0.38 0.38 0.31 4.76%
P/EPS 5.22 7.13 8.53 24.00 14.67 8.34 12.31 -13.31%
EY 19.15 14.03 11.72 4.17 6.82 11.98 8.12 15.36%
DY 5.00 4.90 2.96 5.26 4.76 4.07 6.02 -3.04%
P/NAPS 0.41 0.57 0.44 0.38 0.43 0.42 0.36 2.19%

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