[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

CBMI - 2nd Quarter 2013.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	197,531	253,918	237,024	231,127	237,104	229,463	197,686	-0.01%
YoY %	-22.21%	7.13%	2.55%	-2.52%	3.33%	16.07%	-	-
Horiz. %	99.92%	128.45%	119.90%	116.92%	119.94%	116.07%	100.00%	-
PBT	17,328	4,025	7,924	16,047	8,148	21,227	22,837	-4.49%
YoY %	330.51%	-49.20%	-50.62%	96.94%	-61.61%	-7.05%	-	-
Horiz. %	75.88%	17.62%	34.70%	70.27%	35.68%	92.95%	100.00%	-
Tax	-4,523	3,702	-2,102	-2,893	-2,195	-4,585	-4,506	0.06%
YoY %	-222.18%	276.12%	27.34%	-31.80%	52.13%	-1.75%	-	-
Horiz. %	100.38%	-82.16%	46.65%	64.20%	48.71%	101.75%	100.00%	-
NP	12,805	7,727	5,822	13,154	5,953	16,642	18,331	-5.79%
YoY %	65.72%	32.72%	-55.74%	120.96%	-64.23%	-9.21%	-	-
Horiz. %	69.85%	42.15%	31.76%	71.76%	32.48%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,805	7,727	5,822	13,154	5,953	16,642	18,331	-5.79%
YoY %	65.72%	32.72%	-55.74%	120.96%	-64.23%	-9.21%	-	-
Horiz. %	69.85%	42.15%	31.76%	71.76%	32.48%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	-91.98%	26.53%	18.03%	26.94%	21.60%	19.73%	-
YoY %	128.38%	-446.70%	47.14%	-33.07%	24.72%	9.48%	-	-
Horiz. %	132.29%	-466.19%	134.47%	91.38%	136.54%	109.48%	100.00%	-
Total Cost	184,726	246,191	231,202	217,973	231,151	212,821	179,355	0.49%
YoY %	-24.97%	6.48%	6.07%	-5.70%	8.61%	18.66%	-	-
Horiz. %	102.99%	137.26%	128.91%	121.53%	128.88%	118.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	440,274	433,758	426,292	417,397	404,498	395,874	387,629	2.14%
YoY %	1.50%	1.75%	2.13%	3.19%	2.18%	2.13%	-	-
Horiz. %	113.58%	111.90%	109.97%	107.68%	104.35%	102.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	4,359	6,539	6,541	5,449	6,541	6,543	6,302	-5.95%
YoY %	-33.34%	-0.03%	20.04%	-16.69%	-0.03%	3.82%	-	-
Horiz. %	69.17%	103.76%	103.79%	86.46%	103.79%	103.82%	100.00%	-
Div Payout %	34.04%	84.63%	112.36%	41.43%	109.89%	39.32%	34.38%	-
YoY %	-59.78%	-24.68%	171.20%	-62.30%	179.48%	14.37%	-	-
Horiz. %	99.01%	246.16%	326.82%	120.51%	319.63%	114.37%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	440,274	433,758	426,292	417,397	404,498	395,874	387,629	2.14%
YoY %	1.50%	1.75%	2.13%	3.19%	2.18%	2.13%	-	-
Horiz. %	113.58%	111.90%	109.97%	107.68%	104.35%	102.13%	100.00%	-
NOSH	108,978	108,984	109,026	108,980	109,029	109,056	105,048	0.61%
YoY %	-0.01%	-0.04%	0.04%	-0.04%	-0.02%	3.82%	-	-
Horiz. %	103.74%	103.75%	103.79%	103.74%	103.79%	103.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.48%	3.04%	2.46%	5.69%	2.51%	7.25%	9.27%	-
YoY %	113.16%	23.58%	-56.77%	126.69%	-65.38%	-21.79%	-	-
Horiz. %	69.90%	32.79%	26.54%	61.38%	27.08%	78.21%	100.00%	-
ROE	2.91%	1.78%	1.37%	3.15%	1.47%	4.20%	4.73%	-
YoY %	63.48%	29.93%	-56.51%	114.29%	-65.00%	-11.21%	-	-
Horiz. %	61.52%	37.63%	28.96%	66.60%	31.08%	88.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	181.26	232.99	217.40	212.08	217.47	210.41	188.19	-0.62%
YoY %	-22.20%	7.17%	2.51%	-2.48%	3.36%	11.81%	-	-
Horiz. %	96.32%	123.81%	115.52%	112.69%	115.56%	111.81%	100.00%	-
EPS	11.75	7.09	5.34	12.07	5.46	15.26	17.45	-6.37%
YoY %	65.73%	32.77%	-55.76%	121.06%	-64.22%	-12.55%	-	-
Horiz. %	67.34%	40.63%	30.60%	69.17%	31.29%	87.45%	100.00%	-
DPS	4.00	6.00	6.00	5.00	6.00	6.00	6.00	-6.52%
YoY %	-33.33%	0.00%	20.00%	-16.67%	0.00%	0.00%	-	-
Horiz. %	66.67%	100.00%	100.00%	83.33%	100.00%	100.00%	100.00%	-
NAPS	4.04	3.98	3.91	3.83	3.71	3.63	3.69	1.52%
YoY %	1.51%	1.79%	2.09%	3.23%	2.20%	-1.63%	-	-
Horiz. %	109.49%	107.86%	105.96%	103.79%	100.54%	98.37%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 109,058
RPS	100.76	129.53	120.91	117.90	120.95	117.05	100.84	-0.01%
YoY %	-22.21%	7.13%	2.55%	-2.52%	3.33%	16.07%	-	-
Horiz. %	99.92%	128.45%	119.90%	116.92%	119.94%	116.07%	100.00%	-
EPS	6.53	3.94	2.97	6.71	3.04	8.49	9.35	-5.80%
YoY %	65.74%	32.66%	-55.74%	120.72%	-64.19%	-9.20%	-	-
Horiz. %	69.84%	42.14%	31.76%	71.76%	32.51%	90.80%	100.00%	-
DPS	2.22	3.34	3.34	2.78	3.34	3.34	3.22	-6.00%
YoY %	-33.53%	0.00%	20.14%	-16.77%	0.00%	3.73%	-	-
Horiz. %	68.94%	103.73%	103.73%	86.34%	103.73%	103.73%	100.00%	-
NAPS	2.2459	2.2127	2.1746	2.1292	2.0634	2.0194	1.9774	2.14%
YoY %	1.50%	1.75%	2.13%	3.19%	2.18%	2.12%	-	-
Horiz. %	113.58%	111.90%	109.97%	107.68%	104.35%	102.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	11.43%	-19.54%	22.54%	7.58%	-14.29%	-19.79%	-	-
Horiz. %	81.25%	72.92%	90.62%	73.96%	68.75%	80.21%	100.00%	-
P/EPS	12.00	22.85	35.58	12.43	26.37	10.62	10.32	2.54%
YoY %	-47.48%	-35.78%	186.24%	-52.86%	148.31%	2.91%	-	-
Horiz. %	116.28%	221.41%	344.77%	120.45%	255.52%	102.91%	100.00%	-
EY	8.33	4.38	2.81	8.05	3.79	9.42	9.69	-2.48%
YoY %	90.18%	55.87%	-65.09%	112.40%	-59.77%	-2.79%	-	-
Horiz. %	85.96%	45.20%	29.00%	83.08%	39.11%	97.21%	100.00%	-
DY	2.84	3.70	3.16	3.33	4.17	3.70	3.33	-2.61%
YoY %	-23.24%	17.09%	-5.11%	-20.14%	12.70%	11.11%	-	-
Horiz. %	85.29%	111.11%	94.89%	100.00%	125.23%	111.11%	100.00%	-
P/NAPS	0.35	0.41	0.49	0.39	0.39	0.45	0.49	-5.44%
YoY %	-14.63%	-16.33%	25.64%	0.00%	-13.33%	-8.16%	-	-
Horiz. %	71.43%	83.67%	100.00%	79.59%	79.59%	91.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	16.90%	-17.44%	21.13%	9.23%	-5.80%	-31.00%	-	-
Horiz. %	83.00%	71.00%	86.00%	71.00%	65.00%	69.00%	100.00%	-
P/EPS	12.77	23.27	34.83	12.51	26.01	9.50	10.77	2.87%
YoY %	-45.12%	-33.19%	178.42%	-51.90%	173.79%	-11.79%	-	-
Horiz. %	118.57%	216.06%	323.40%	116.16%	241.50%	88.21%	100.00%	-
EY	7.83	4.30	2.87	7.99	3.85	10.52	9.28	-2.78%
YoY %	82.09%	49.83%	-64.08%	107.53%	-63.40%	13.36%	-	-
Horiz. %	84.38%	46.34%	30.93%	86.10%	41.49%	113.36%	100.00%	-
DY	2.67	3.64	3.23	3.31	4.23	4.14	3.19	-2.91%
YoY %	-26.65%	12.69%	-2.42%	-21.75%	2.17%	29.78%	-	-
Horiz. %	83.70%	114.11%	101.25%	103.76%	132.60%	129.78%	100.00%	-
P/NAPS	0.37	0.41	0.48	0.39	0.38	0.40	0.51	-5.20%
YoY %	-9.76%	-14.58%	23.08%	2.63%	-5.00%	-21.57%	-	-
Horiz. %	72.55%	80.39%	94.12%	76.47%	74.51%	78.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos