[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 65.63%
YoY- 120.96%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 197,531 253,918 237,024 231,127 237,104 229,463 197,686 -0.01%
PBT 17,328 4,025 7,924 16,047 8,148 21,227 22,837 -4.49%
Tax -4,523 3,702 -2,102 -2,893 -2,195 -4,585 -4,506 0.06%
NP 12,805 7,727 5,822 13,154 5,953 16,642 18,331 -5.79%
-
NP to SH 12,805 7,727 5,822 13,154 5,953 16,642 18,331 -5.79%
-
Tax Rate 26.10% -91.98% 26.53% 18.03% 26.94% 21.60% 19.73% -
Total Cost 184,726 246,191 231,202 217,973 231,151 212,821 179,355 0.49%
-
Net Worth 440,274 433,758 426,292 417,397 404,498 395,874 387,629 2.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,359 6,539 6,541 5,449 6,541 6,543 6,302 -5.95%
Div Payout % 34.04% 84.63% 112.36% 41.43% 109.89% 39.32% 34.38% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 440,274 433,758 426,292 417,397 404,498 395,874 387,629 2.14%
NOSH 108,978 108,984 109,026 108,980 109,029 109,056 105,048 0.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.48% 3.04% 2.46% 5.69% 2.51% 7.25% 9.27% -
ROE 2.91% 1.78% 1.37% 3.15% 1.47% 4.20% 4.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 181.26 232.99 217.40 212.08 217.47 210.41 188.19 -0.62%
EPS 11.75 7.09 5.34 12.07 5.46 15.26 17.45 -6.37%
DPS 4.00 6.00 6.00 5.00 6.00 6.00 6.00 -6.52%
NAPS 4.04 3.98 3.91 3.83 3.71 3.63 3.69 1.52%
Adjusted Per Share Value based on latest NOSH - 109,058
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 100.00 128.54 119.99 117.01 120.03 116.16 100.08 -0.01%
EPS 6.48 3.91 2.95 6.66 3.01 8.42 9.28 -5.80%
DPS 2.21 3.31 3.31 2.76 3.31 3.31 3.19 -5.92%
NAPS 2.2288 2.1958 2.158 2.113 2.0477 2.0041 1.9623 2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.41 1.62 1.90 1.50 1.44 1.62 1.80 -
P/RPS 0.78 0.70 0.87 0.71 0.66 0.77 0.96 -3.39%
P/EPS 12.00 22.85 35.58 12.43 26.37 10.62 10.32 2.54%
EY 8.33 4.38 2.81 8.05 3.79 9.42 9.69 -2.48%
DY 2.84 3.70 3.16 3.33 4.17 3.70 3.33 -2.61%
P/NAPS 0.35 0.41 0.49 0.39 0.39 0.45 0.49 -5.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 -
Price 1.50 1.65 1.86 1.51 1.42 1.45 1.88 -
P/RPS 0.83 0.71 0.86 0.71 0.65 0.69 1.00 -3.05%
P/EPS 12.77 23.27 34.83 12.51 26.01 9.50 10.77 2.87%
EY 7.83 4.30 2.87 7.99 3.85 10.52 9.28 -2.78%
DY 2.67 3.64 3.23 3.31 4.23 4.14 3.19 -2.91%
P/NAPS 0.37 0.41 0.48 0.39 0.38 0.40 0.51 -5.20%

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