[CHOOBEE] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.97%
YoY- -51.1%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 500,258 456,994 369,625 461,206 494,270 469,070 449,656 1.79%
PBT 43,126 53,922 33,277 5,501 16,756 23,293 12,506 22.90%
Tax -10,763 -12,239 -8,564 429 -4,630 -874 -2,866 24.66%
NP 32,363 41,683 24,713 5,930 12,126 22,419 9,640 22.35%
-
NP to SH 32,363 41,683 24,713 5,930 12,126 22,419 9,640 22.35%
-
Tax Rate 24.96% 22.70% 25.74% -7.80% 27.63% 3.75% 22.92% -
Total Cost 467,895 415,311 344,912 455,276 482,144 446,651 440,016 1.02%
-
Net Worth 508,535 483,698 452,105 431,669 432,526 425,920 408,681 3.70%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,843 9,804 4,357 - 6,536 5,446 6,538 3.07%
Div Payout % 24.24% 23.52% 17.63% - 53.91% 24.29% 67.83% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 508,535 483,698 452,105 431,669 432,526 425,920 408,681 3.70%
NOSH 131,690 109,903 109,903 109,007 108,948 108,931 108,981 3.20%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.47% 9.12% 6.69% 1.29% 2.45% 4.78% 2.14% -
ROE 6.36% 8.62% 5.47% 1.37% 2.80% 5.26% 2.36% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 382.67 419.49 339.29 423.10 453.67 430.61 412.60 -1.24%
EPS 24.76 38.26 22.68 5.44 11.13 20.58 8.85 18.69%
DPS 6.00 9.00 4.00 0.00 6.00 5.00 6.00 0.00%
NAPS 3.89 4.44 4.15 3.96 3.97 3.91 3.75 0.61%
Adjusted Per Share Value based on latest NOSH - 108,571
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 253.25 231.35 187.12 233.48 250.22 237.46 227.63 1.79%
EPS 16.38 21.10 12.51 3.00 6.14 11.35 4.88 22.35%
DPS 3.97 4.96 2.21 0.00 3.31 2.76 3.31 3.07%
NAPS 2.5744 2.4487 2.2887 2.1853 2.1896 2.1562 2.0689 3.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.48 2.38 1.66 1.48 1.70 1.57 1.30 -
P/RPS 0.39 0.57 0.49 0.35 0.37 0.36 0.32 3.35%
P/EPS 5.98 6.22 7.32 27.21 15.27 7.63 14.70 -13.91%
EY 16.73 16.08 13.67 3.68 6.55 13.11 6.80 16.18%
DY 4.05 3.78 2.41 0.00 3.53 3.18 4.62 -2.16%
P/NAPS 0.38 0.54 0.40 0.37 0.43 0.40 0.35 1.37%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/03/19 27/02/18 17/02/17 26/02/16 13/02/15 21/02/14 22/02/13 -
Price 1.61 2.64 1.77 1.37 1.55 1.61 1.32 -
P/RPS 0.42 0.63 0.52 0.32 0.34 0.37 0.32 4.63%
P/EPS 6.50 6.90 7.80 25.18 13.93 7.82 14.92 -12.92%
EY 15.38 14.49 12.82 3.97 7.18 12.78 6.70 14.84%
DY 3.73 3.41 2.26 0.00 3.87 3.11 4.55 -3.25%
P/NAPS 0.41 0.59 0.43 0.35 0.39 0.41 0.35 2.67%

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