[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.06%
YoY- 82.0%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 275,553 361,137 361,270 352,130 346,167 335,232 306,172 -1.73%
PBT 22,884 4,794 13,524 19,453 12,199 25,718 19,168 2.99%
Tax -5,652 376 -4,166 -3,397 -3,377 -5,069 -6,065 -1.16%
NP 17,232 5,170 9,358 16,056 8,822 20,649 13,103 4.66%
-
NP to SH 17,232 5,170 9,358 16,056 8,822 20,649 13,103 4.66%
-
Tax Rate 24.70% -7.84% 30.80% 17.46% 27.68% 19.71% 31.64% -
Total Cost 258,321 355,967 351,912 336,074 337,345 314,583 293,069 -2.07%
-
Net Worth 444,415 429,926 429,226 420,462 407,336 400,326 370,739 3.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,357 6,530 6,536 5,446 6,534 6,544 6,355 -6.09%
Div Payout % 25.28% 126.32% 69.85% 33.92% 74.07% 31.70% 48.50% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 444,415 429,926 429,226 420,462 407,336 400,326 370,739 3.06%
NOSH 108,925 108,842 108,940 108,928 108,913 109,080 105,925 0.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.25% 1.43% 2.59% 4.56% 2.55% 6.16% 4.28% -
ROE 3.88% 1.20% 2.18% 3.82% 2.17% 5.16% 3.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 252.97 331.80 331.62 323.27 317.84 307.32 289.04 -2.19%
EPS 15.82 4.75 8.59 14.74 8.10 18.93 12.37 4.18%
DPS 4.00 6.00 6.00 5.00 6.00 6.00 6.00 -6.52%
NAPS 4.08 3.95 3.94 3.86 3.74 3.67 3.50 2.58%
Adjusted Per Share Value based on latest NOSH - 109,097
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 139.50 182.82 182.89 178.26 175.24 169.71 155.00 -1.73%
EPS 8.72 2.62 4.74 8.13 4.47 10.45 6.63 4.66%
DPS 2.21 3.31 3.31 2.76 3.31 3.31 3.22 -6.07%
NAPS 2.2498 2.1764 2.1729 2.1285 2.0621 2.0266 1.8768 3.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.87 1.51 1.76 1.54 1.34 1.35 1.91 -
P/RPS 0.74 0.46 0.53 0.48 0.42 0.44 0.66 1.92%
P/EPS 11.82 31.79 20.49 10.45 16.54 7.13 15.44 -4.35%
EY 8.46 3.15 4.88 9.57 6.04 14.02 6.48 4.53%
DY 2.14 3.97 3.41 3.25 4.48 4.44 3.14 -6.18%
P/NAPS 0.46 0.38 0.45 0.40 0.36 0.37 0.55 -2.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 21/11/14 22/11/13 23/11/12 18/11/11 26/11/10 -
Price 1.80 1.52 1.68 1.64 1.33 1.41 1.95 -
P/RPS 0.71 0.46 0.51 0.51 0.42 0.46 0.67 0.97%
P/EPS 11.38 32.00 19.56 11.13 16.42 7.45 15.76 -5.27%
EY 8.79 3.13 5.11 8.99 6.09 13.43 6.34 5.59%
DY 2.22 3.95 3.57 3.05 4.51 4.26 3.08 -5.30%
P/NAPS 0.44 0.38 0.43 0.42 0.36 0.38 0.56 -3.93%

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