[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 28.95%
YoY- 32.46%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 458,408 389,288 402,972 579,564 464,032 439,276 439,716 0.69%
PBT 54,940 61,308 16,172 21,396 16,200 37,944 20,108 18.22%
Tax -13,296 -15,100 -4,764 -5,760 -4,396 -6,176 -5,932 14.39%
NP 41,644 46,208 11,408 15,636 11,804 31,768 14,176 19.66%
-
NP to SH 41,644 46,208 11,408 15,636 11,804 31,768 14,176 19.66%
-
Tax Rate 24.20% 24.63% 29.46% 26.92% 27.14% 16.28% 29.50% -
Total Cost 416,764 343,080 391,564 563,928 452,228 407,508 425,540 -0.34%
-
Net Worth 493,502 462,999 434,331 435,543 429,038 418,344 406,742 3.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 493,502 462,999 434,331 435,543 429,038 418,344 406,742 3.27%
NOSH 109,903 109,903 108,854 108,885 108,892 108,943 109,046 0.13%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.08% 11.87% 2.83% 2.70% 2.54% 7.23% 3.22% -
ROE 8.44% 9.98% 2.63% 3.59% 2.75% 7.59% 3.49% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 420.79 357.34 370.19 532.27 426.14 403.21 403.24 0.71%
EPS 38.24 42.40 10.48 14.36 10.84 29.16 13.00 19.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.25 3.99 4.00 3.94 3.84 3.73 3.29%
Adjusted Per Share Value based on latest NOSH - 108,885
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 233.84 198.58 205.56 295.65 236.71 224.08 224.31 0.69%
EPS 21.24 23.57 5.82 7.98 6.02 16.21 7.23 19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5175 2.3619 2.2156 2.2218 2.1886 2.1341 2.0749 3.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.38 1.79 1.46 1.68 1.76 1.31 1.52 -
P/RPS 0.57 0.50 0.39 0.32 0.41 0.32 0.38 6.98%
P/EPS 6.23 4.22 13.93 11.70 16.24 4.49 11.69 -9.95%
EY 16.06 23.70 7.18 8.55 6.16 22.26 8.55 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.37 0.42 0.45 0.34 0.41 4.36%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 19/05/17 27/05/16 15/05/15 26/05/14 29/05/13 25/05/12 -
Price 2.34 2.12 1.48 1.64 1.95 1.47 1.41 -
P/RPS 0.56 0.59 0.40 0.31 0.46 0.36 0.35 8.14%
P/EPS 6.12 5.00 14.12 11.42 17.99 5.04 10.85 -9.09%
EY 16.34 20.01 7.08 8.76 5.56 19.84 9.22 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.37 0.41 0.49 0.38 0.38 5.36%

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