[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 67.97%
YoY- -64.23%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 253,918 237,024 231,127 237,104 229,463 197,686 198,911 4.15%
PBT 4,025 7,924 16,047 8,148 21,227 22,837 1,823 14.10%
Tax 3,702 -2,102 -2,893 -2,195 -4,585 -4,506 -554 -
NP 7,727 5,822 13,154 5,953 16,642 18,331 1,269 35.11%
-
NP to SH 7,727 5,822 13,154 5,953 16,642 18,331 1,269 35.11%
-
Tax Rate -91.98% 26.53% 18.03% 26.94% 21.60% 19.73% 30.39% -
Total Cost 246,191 231,202 217,973 231,151 212,821 179,355 197,642 3.72%
-
Net Worth 433,758 426,292 417,397 404,498 395,874 387,629 356,377 3.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,539 6,541 5,449 6,541 6,543 6,302 6,344 0.50%
Div Payout % 84.63% 112.36% 41.43% 109.89% 39.32% 34.38% 500.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 433,758 426,292 417,397 404,498 395,874 387,629 356,377 3.32%
NOSH 108,984 109,026 108,980 109,029 109,056 105,048 105,749 0.50%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.04% 2.46% 5.69% 2.51% 7.25% 9.27% 0.64% -
ROE 1.78% 1.37% 3.15% 1.47% 4.20% 4.73% 0.36% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 232.99 217.40 212.08 217.47 210.41 188.19 188.10 3.62%
EPS 7.09 5.34 12.07 5.46 15.26 17.45 1.20 34.43%
DPS 6.00 6.00 5.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.98 3.91 3.83 3.71 3.63 3.69 3.37 2.81%
Adjusted Per Share Value based on latest NOSH - 108,959
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 129.53 120.91 117.90 120.95 117.05 100.84 101.47 4.15%
EPS 3.94 2.97 6.71 3.04 8.49 9.35 0.65 35.01%
DPS 3.34 3.34 2.78 3.34 3.34 3.22 3.24 0.50%
NAPS 2.2127 2.1746 2.1292 2.0634 2.0194 1.9774 1.818 3.32%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.62 1.90 1.50 1.44 1.62 1.80 1.50 -
P/RPS 0.70 0.87 0.71 0.66 0.77 0.96 0.80 -2.19%
P/EPS 22.85 35.58 12.43 26.37 10.62 10.32 125.00 -24.65%
EY 4.38 2.81 8.05 3.79 9.42 9.69 0.80 32.74%
DY 3.70 3.16 3.33 4.17 3.70 3.33 4.00 -1.29%
P/NAPS 0.41 0.49 0.39 0.39 0.45 0.49 0.45 -1.53%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 20/08/09 -
Price 1.65 1.86 1.51 1.42 1.45 1.88 1.60 -
P/RPS 0.71 0.86 0.71 0.65 0.69 1.00 0.85 -2.95%
P/EPS 23.27 34.83 12.51 26.01 9.50 10.77 133.33 -25.23%
EY 4.30 2.87 7.99 3.85 10.52 9.28 0.75 33.76%
DY 3.64 3.23 3.31 4.23 4.14 3.19 3.75 -0.49%
P/NAPS 0.41 0.48 0.39 0.38 0.40 0.51 0.47 -2.24%

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