[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 348.98%
YoY- 65.72%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 226,997 237,193 199,565 197,531 253,918 237,024 231,127 -0.29%
PBT 2,260 27,176 23,689 17,328 4,025 7,924 16,047 -27.85%
Tax -537 -6,519 -5,832 -4,523 3,702 -2,102 -2,893 -24.46%
NP 1,723 20,657 17,857 12,805 7,727 5,822 13,154 -28.72%
-
NP to SH 1,723 20,657 17,857 12,805 7,727 5,822 13,154 -28.72%
-
Tax Rate 23.76% 23.99% 24.62% 26.10% -91.98% 26.53% 18.03% -
Total Cost 225,274 216,536 181,708 184,726 246,191 231,202 217,973 0.55%
-
Net Worth 503,306 496,770 459,730 440,274 433,758 426,292 417,397 3.16%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 4,359 6,539 6,541 5,449 -
Div Payout % - - - 34.04% 84.63% 112.36% 41.43% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 503,306 496,770 459,730 440,274 433,758 426,292 417,397 3.16%
NOSH 131,690 109,903 109,903 108,978 108,984 109,026 108,980 3.20%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.76% 8.71% 8.95% 6.48% 3.04% 2.46% 5.69% -
ROE 0.34% 4.16% 3.88% 2.91% 1.78% 1.37% 3.15% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 173.64 217.73 183.19 181.26 232.99 217.40 212.08 -3.27%
EPS 1.32 18.96 16.39 11.75 7.09 5.34 12.07 -30.83%
DPS 0.00 0.00 0.00 4.00 6.00 6.00 5.00 -
NAPS 3.85 4.56 4.22 4.04 3.98 3.91 3.83 0.08%
Adjusted Per Share Value based on latest NOSH - 108,894
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 114.91 120.08 101.03 100.00 128.54 119.99 117.01 -0.30%
EPS 0.87 10.46 9.04 6.48 3.91 2.95 6.66 -28.75%
DPS 0.00 0.00 0.00 2.21 3.31 3.31 2.76 -
NAPS 2.5479 2.5149 2.3273 2.2288 2.1959 2.1581 2.113 3.16%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.51 2.26 2.27 1.41 1.62 1.90 1.50 -
P/RPS 0.87 1.04 1.24 0.78 0.70 0.87 0.71 3.44%
P/EPS 114.57 11.92 13.85 12.00 22.85 35.58 12.43 44.77%
EY 0.87 8.39 7.22 8.33 4.38 2.81 8.05 -30.97%
DY 0.00 0.00 0.00 2.84 3.70 3.16 3.33 -
P/NAPS 0.39 0.50 0.54 0.35 0.41 0.49 0.39 0.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 23/08/13 -
Price 1.39 1.88 2.23 1.50 1.65 1.86 1.51 -
P/RPS 0.80 0.86 1.22 0.83 0.71 0.86 0.71 2.00%
P/EPS 105.46 9.91 13.60 12.77 23.27 34.83 12.51 42.63%
EY 0.95 10.09 7.35 7.83 4.30 2.87 7.99 -29.86%
DY 0.00 0.00 0.00 2.67 3.64 3.23 3.31 -
P/NAPS 0.36 0.41 0.53 0.37 0.41 0.48 0.39 -1.32%

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