[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 97.67%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 237,193 199,565 197,531 253,918 237,024 231,127 237,104 0.00%
PBT 27,176 23,689 17,328 4,025 7,924 16,047 8,148 22.22%
Tax -6,519 -5,832 -4,523 3,702 -2,102 -2,893 -2,195 19.88%
NP 20,657 17,857 12,805 7,727 5,822 13,154 5,953 23.03%
-
NP to SH 20,657 17,857 12,805 7,727 5,822 13,154 5,953 23.03%
-
Tax Rate 23.99% 24.62% 26.10% -91.98% 26.53% 18.03% 26.94% -
Total Cost 216,536 181,708 184,726 246,191 231,202 217,973 231,151 -1.08%
-
Net Worth 496,770 459,730 440,274 433,758 426,292 417,397 404,498 3.48%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 4,359 6,539 6,541 5,449 6,541 -
Div Payout % - - 34.04% 84.63% 112.36% 41.43% 109.89% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 496,770 459,730 440,274 433,758 426,292 417,397 404,498 3.48%
NOSH 109,903 109,903 108,978 108,984 109,026 108,980 109,029 0.13%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.71% 8.95% 6.48% 3.04% 2.46% 5.69% 2.51% -
ROE 4.16% 3.88% 2.91% 1.78% 1.37% 3.15% 1.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 217.73 183.19 181.26 232.99 217.40 212.08 217.47 0.01%
EPS 18.96 16.39 11.75 7.09 5.34 12.07 5.46 23.04%
DPS 0.00 0.00 4.00 6.00 6.00 5.00 6.00 -
NAPS 4.56 4.22 4.04 3.98 3.91 3.83 3.71 3.49%
Adjusted Per Share Value based on latest NOSH - 109,085
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 121.00 101.80 100.76 129.53 120.91 117.90 120.95 0.00%
EPS 10.54 9.11 6.53 3.94 2.97 6.71 3.04 23.01%
DPS 0.00 0.00 2.22 3.34 3.34 2.78 3.34 -
NAPS 2.5341 2.3452 2.2459 2.2127 2.1746 2.1292 2.0634 3.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.26 2.27 1.41 1.62 1.90 1.50 1.44 -
P/RPS 1.04 1.24 0.78 0.70 0.87 0.71 0.66 7.86%
P/EPS 11.92 13.85 12.00 22.85 35.58 12.43 26.37 -12.38%
EY 8.39 7.22 8.33 4.38 2.81 8.05 3.79 14.15%
DY 0.00 0.00 2.84 3.70 3.16 3.33 4.17 -
P/NAPS 0.50 0.54 0.35 0.41 0.49 0.39 0.39 4.22%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 23/08/13 24/08/12 -
Price 1.88 2.23 1.50 1.65 1.86 1.51 1.42 -
P/RPS 0.86 1.22 0.83 0.71 0.86 0.71 0.65 4.77%
P/EPS 9.91 13.60 12.77 23.27 34.83 12.51 26.01 -14.84%
EY 10.09 7.35 7.83 4.30 2.87 7.99 3.85 17.41%
DY 0.00 0.00 2.67 3.64 3.23 3.31 4.23 -
P/NAPS 0.41 0.53 0.37 0.41 0.48 0.39 0.38 1.27%

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