[CHOOBEE] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.63%
YoY- 132.56%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 369,625 461,206 494,270 469,070 449,656 448,710 401,769 -1.37%
PBT 33,277 5,501 16,756 23,293 12,506 30,479 23,559 5.91%
Tax -8,564 429 -4,630 -874 -2,866 -6,464 -7,762 1.65%
NP 24,713 5,930 12,126 22,419 9,640 24,015 15,797 7.73%
-
NP to SH 24,713 5,930 12,126 22,419 9,640 24,015 15,797 7.73%
-
Tax Rate 25.74% -7.80% 27.63% 3.75% 22.92% 21.21% 32.95% -
Total Cost 344,912 455,276 482,144 446,651 440,016 424,695 385,972 -1.85%
-
Net Worth 452,105 431,669 432,526 425,920 408,681 403,616 375,615 3.13%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,357 - 6,536 5,446 6,538 6,545 6,402 -6.20%
Div Payout % 17.63% - 53.91% 24.29% 67.83% 27.25% 40.53% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 452,105 431,669 432,526 425,920 408,681 403,616 375,615 3.13%
NOSH 109,903 109,007 108,948 108,931 108,981 109,085 106,708 0.49%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.69% 1.29% 2.45% 4.78% 2.14% 5.35% 3.93% -
ROE 5.47% 1.37% 2.80% 5.26% 2.36% 5.95% 4.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 339.29 423.10 453.67 430.61 412.60 411.34 376.51 -1.71%
EPS 22.68 5.44 11.13 20.58 8.85 22.02 14.80 7.36%
DPS 4.00 0.00 6.00 5.00 6.00 6.00 6.00 -6.52%
NAPS 4.15 3.96 3.97 3.91 3.75 3.70 3.52 2.77%
Adjusted Per Share Value based on latest NOSH - 108,938
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 187.12 233.48 250.22 237.46 227.63 227.15 203.39 -1.37%
EPS 12.51 3.00 6.14 11.35 4.88 12.16 8.00 7.72%
DPS 2.21 0.00 3.31 2.76 3.31 3.31 3.24 -6.17%
NAPS 2.2887 2.1853 2.1896 2.1562 2.0689 2.0433 1.9015 3.13%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.66 1.48 1.70 1.57 1.30 1.46 1.73 -
P/RPS 0.49 0.35 0.37 0.36 0.32 0.35 0.46 1.05%
P/EPS 7.32 27.21 15.27 7.63 14.70 6.63 11.69 -7.49%
EY 13.67 3.68 6.55 13.11 6.80 15.08 8.56 8.10%
DY 2.41 0.00 3.53 3.18 4.62 4.11 3.47 -5.88%
P/NAPS 0.40 0.37 0.43 0.40 0.35 0.39 0.49 -3.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 26/02/16 13/02/15 21/02/14 22/02/13 27/02/12 25/02/11 -
Price 1.77 1.37 1.55 1.61 1.32 1.57 1.66 -
P/RPS 0.52 0.32 0.34 0.37 0.32 0.38 0.44 2.82%
P/EPS 7.80 25.18 13.93 7.82 14.92 7.13 11.21 -5.86%
EY 12.82 3.97 7.18 12.78 6.70 14.02 8.92 6.22%
DY 2.26 0.00 3.87 3.11 4.55 3.82 3.61 -7.50%
P/NAPS 0.43 0.35 0.39 0.41 0.35 0.42 0.47 -1.47%

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