[CHOOBEE] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -32.05%
YoY- -66.58%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 109,027 121,016 121,308 127,175 120,469 98,113 105,046 0.62%
PBT -1,324 3,874 6,562 3,119 9,178 9,527 7,182 -
Tax 5,142 -1,003 -1,349 -711 -1,972 -2,021 -699 -
NP 3,818 2,871 5,213 2,408 7,206 7,506 6,483 -8.44%
-
NP to SH 3,818 2,871 5,213 2,408 7,206 7,506 6,483 -8.44%
-
Tax Rate - 25.89% 20.56% 22.80% 21.49% 21.21% 9.73% -
Total Cost 105,209 118,145 116,095 124,767 113,263 90,607 98,563 1.09%
-
Net Worth 434,161 425,212 417,694 404,238 395,730 387,372 354,670 3.42%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,545 6,524 5,452 6,537 6,540 6,298 6,314 0.60%
Div Payout % 171.43% 227.27% 104.60% 271.49% 90.77% 83.92% 97.40% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 434,161 425,212 417,694 404,238 395,730 387,372 354,670 3.42%
NOSH 109,085 108,749 109,058 108,959 109,016 104,979 105,243 0.59%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.50% 2.37% 4.30% 1.89% 5.98% 7.65% 6.17% -
ROE 0.88% 0.68% 1.25% 0.60% 1.82% 1.94% 1.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 99.95 111.28 111.23 116.72 110.51 93.46 99.81 0.02%
EPS 3.50 2.64 4.78 2.21 6.61 7.15 6.16 -8.98%
DPS 6.00 6.00 5.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.98 3.91 3.83 3.71 3.63 3.69 3.37 2.81%
Adjusted Per Share Value based on latest NOSH - 108,959
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 55.62 61.73 61.88 64.87 61.45 50.05 53.59 0.62%
EPS 1.95 1.46 2.66 1.23 3.68 3.83 3.31 -8.43%
DPS 3.34 3.33 2.78 3.33 3.34 3.21 3.22 0.61%
NAPS 2.2147 2.1691 2.1307 2.0621 2.0187 1.9761 1.8092 3.42%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.62 1.90 1.50 1.44 1.62 1.80 1.50 -
P/RPS 1.62 1.71 1.35 1.23 1.47 1.93 1.50 1.29%
P/EPS 46.29 71.97 31.38 65.16 24.51 25.17 24.35 11.29%
EY 2.16 1.39 3.19 1.53 4.08 3.97 4.11 -10.16%
DY 3.70 3.16 3.33 4.17 3.70 3.33 4.00 -1.29%
P/NAPS 0.41 0.49 0.39 0.39 0.45 0.49 0.45 -1.53%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 20/08/09 -
Price 1.65 1.86 1.51 1.42 1.45 1.88 1.60 -
P/RPS 1.65 1.67 1.36 1.22 1.31 2.01 1.60 0.51%
P/EPS 47.14 70.45 31.59 64.25 21.94 26.29 25.97 10.44%
EY 2.12 1.42 3.17 1.56 4.56 3.80 3.85 -9.46%
DY 3.64 3.23 3.31 4.23 4.14 3.19 3.75 -0.49%
P/NAPS 0.41 0.48 0.39 0.38 0.40 0.51 0.47 -2.24%

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