[CHOOBEE] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.76%
YoY- 32.46%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 114,602 97,322 100,743 144,891 116,008 109,819 109,929 0.69%
PBT 13,735 15,327 4,043 5,349 4,050 9,486 5,027 18.22%
Tax -3,324 -3,775 -1,191 -1,440 -1,099 -1,544 -1,483 14.39%
NP 10,411 11,552 2,852 3,909 2,951 7,942 3,544 19.66%
-
NP to SH 10,411 11,552 2,852 3,909 2,951 7,942 3,544 19.66%
-
Tax Rate 24.20% 24.63% 29.46% 26.92% 27.14% 16.28% 29.50% -
Total Cost 104,191 85,770 97,891 140,982 113,057 101,877 106,385 -0.34%
-
Net Worth 493,502 462,999 434,331 435,543 429,038 418,344 406,742 3.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 493,502 462,999 434,331 435,543 429,038 418,344 406,742 3.27%
NOSH 109,903 109,903 108,854 108,885 108,892 108,943 109,046 0.13%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.08% 11.87% 2.83% 2.70% 2.54% 7.23% 3.22% -
ROE 2.11% 2.50% 0.66% 0.90% 0.69% 1.90% 0.87% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 105.20 89.33 92.55 133.07 106.53 100.80 100.81 0.71%
EPS 9.56 10.60 2.62 3.59 2.71 7.29 3.25 19.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.25 3.99 4.00 3.94 3.84 3.73 3.29%
Adjusted Per Share Value based on latest NOSH - 108,885
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 58.46 49.65 51.39 73.91 59.18 56.02 56.08 0.69%
EPS 5.31 5.89 1.45 1.99 1.51 4.05 1.81 19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5175 2.3619 2.2156 2.2218 2.1886 2.1341 2.0749 3.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.38 1.79 1.46 1.68 1.76 1.31 1.52 -
P/RPS 2.26 2.00 1.58 1.26 1.65 1.30 1.51 6.94%
P/EPS 24.90 16.88 55.73 46.80 64.94 17.97 46.77 -9.96%
EY 4.02 5.92 1.79 2.14 1.54 5.56 2.14 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.37 0.42 0.45 0.34 0.41 4.36%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 19/05/17 27/05/16 15/05/15 26/05/14 29/05/13 25/05/12 -
Price 2.34 2.12 1.48 1.64 1.95 1.47 1.41 -
P/RPS 2.22 2.37 1.60 1.23 1.83 1.46 1.40 7.98%
P/EPS 24.49 19.99 56.49 45.68 71.96 20.16 43.38 -9.08%
EY 4.08 5.00 1.77 2.19 1.39 4.96 2.30 10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.37 0.41 0.49 0.38 0.38 5.36%

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