[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 34.57%
YoY- 233.31%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 340,332 382,148 329,959 275,553 361,137 361,270 352,130 -0.56%
PBT 595 39,774 37,324 22,884 4,794 13,524 19,453 -44.06%
Tax -565 -9,739 -9,247 -5,652 376 -4,166 -3,397 -25.83%
NP 30 30,035 28,077 17,232 5,170 9,358 16,056 -64.88%
-
NP to SH 30 30,035 28,077 17,232 5,170 9,358 16,056 -64.88%
-
Tax Rate 94.96% 24.49% 24.77% 24.70% -7.84% 30.80% 17.46% -
Total Cost 340,302 352,113 301,882 258,321 355,967 351,912 336,074 0.20%
-
Net Worth 501,999 505,921 470,625 444,415 429,926 429,226 420,462 2.99%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 6,536 7,843 9,804 4,357 6,530 6,536 5,446 3.08%
Div Payout % 21,788.17% 26.12% 34.92% 25.28% 126.32% 69.85% 33.92% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 501,999 505,921 470,625 444,415 429,926 429,226 420,462 2.99%
NOSH 131,690 131,690 109,903 108,925 108,842 108,940 108,928 3.21%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.01% 7.86% 8.51% 6.25% 1.43% 2.59% 4.56% -
ROE 0.01% 5.94% 5.97% 3.88% 1.20% 2.18% 3.82% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 260.33 292.32 302.88 252.97 331.80 331.62 323.27 -3.54%
EPS 0.02 22.98 25.77 15.82 4.75 8.59 14.74 -66.71%
DPS 5.00 6.00 9.00 4.00 6.00 6.00 5.00 0.00%
NAPS 3.84 3.87 4.32 4.08 3.95 3.94 3.86 -0.08%
Adjusted Per Share Value based on latest NOSH - 109,064
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 173.61 194.94 168.32 140.57 184.22 184.29 179.63 -0.56%
EPS 0.02 15.32 14.32 8.79 2.64 4.77 8.19 -63.28%
DPS 3.33 4.00 5.00 2.22 3.33 3.33 2.78 3.05%
NAPS 2.5608 2.5808 2.4008 2.2671 2.1931 2.1896 2.1449 2.99%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.43 1.72 2.32 1.87 1.51 1.76 1.54 -
P/RPS 0.55 0.59 0.77 0.74 0.46 0.53 0.48 2.29%
P/EPS 6,231.42 7.49 9.00 11.82 31.79 20.49 10.45 189.97%
EY 0.02 13.36 11.11 8.46 3.15 4.88 9.57 -64.22%
DY 3.50 3.49 3.88 2.14 3.97 3.41 3.25 1.24%
P/NAPS 0.37 0.44 0.54 0.46 0.38 0.45 0.40 -1.29%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 30/11/18 24/11/17 29/11/16 26/11/15 21/11/14 22/11/13 -
Price 1.32 1.60 2.45 1.80 1.52 1.68 1.64 -
P/RPS 0.51 0.55 0.81 0.71 0.46 0.51 0.51 0.00%
P/EPS 5,752.08 6.96 9.51 11.38 32.00 19.56 11.13 183.14%
EY 0.02 14.36 10.52 8.79 3.13 5.11 8.99 -63.85%
DY 3.79 3.75 3.67 2.22 3.95 3.57 3.05 3.68%
P/NAPS 0.34 0.41 0.57 0.44 0.38 0.43 0.42 -3.45%

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