[CHOOBEE] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -34.36%
YoY- 116.49%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 96,788 109,027 121,016 121,308 127,175 120,469 98,113 -0.22%
PBT 13,285 -1,324 3,874 6,562 3,119 9,178 9,527 5.69%
Tax -3,332 5,142 -1,003 -1,349 -711 -1,972 -2,021 8.68%
NP 9,953 3,818 2,871 5,213 2,408 7,206 7,506 4.81%
-
NP to SH 9,953 3,818 2,871 5,213 2,408 7,206 7,506 4.81%
-
Tax Rate 25.08% - 25.89% 20.56% 22.80% 21.49% 21.21% -
Total Cost 86,835 105,209 118,145 116,095 124,767 113,263 90,607 -0.70%
-
Net Worth 439,935 434,161 425,212 417,694 404,238 395,730 387,372 2.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,355 6,545 6,524 5,452 6,537 6,540 6,298 -5.95%
Div Payout % 43.76% 171.43% 227.27% 104.60% 271.49% 90.77% 83.92% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 439,935 434,161 425,212 417,694 404,238 395,730 387,372 2.14%
NOSH 108,894 109,085 108,749 109,058 108,959 109,016 104,979 0.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.28% 3.50% 2.37% 4.30% 1.89% 5.98% 7.65% -
ROE 2.26% 0.88% 0.68% 1.25% 0.60% 1.82% 1.94% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 88.88 99.95 111.28 111.23 116.72 110.51 93.46 -0.83%
EPS 9.14 3.50 2.64 4.78 2.21 6.61 7.15 4.17%
DPS 4.00 6.00 6.00 5.00 6.00 6.00 6.00 -6.52%
NAPS 4.04 3.98 3.91 3.83 3.71 3.63 3.69 1.52%
Adjusted Per Share Value based on latest NOSH - 109,058
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.37 55.62 61.73 61.88 64.87 61.45 50.05 -0.22%
EPS 5.08 1.95 1.46 2.66 1.23 3.68 3.83 4.81%
DPS 2.22 3.34 3.33 2.78 3.33 3.34 3.21 -5.95%
NAPS 2.2442 2.2147 2.1691 2.1307 2.0621 2.0187 1.9761 2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.41 1.62 1.90 1.50 1.44 1.62 1.80 -
P/RPS 1.59 1.62 1.71 1.35 1.23 1.47 1.93 -3.17%
P/EPS 15.43 46.29 71.97 31.38 65.16 24.51 25.17 -7.82%
EY 6.48 2.16 1.39 3.19 1.53 4.08 3.97 8.50%
DY 2.84 3.70 3.16 3.33 4.17 3.70 3.33 -2.61%
P/NAPS 0.35 0.41 0.49 0.39 0.39 0.45 0.49 -5.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 -
Price 1.50 1.65 1.86 1.51 1.42 1.45 1.88 -
P/RPS 1.69 1.65 1.67 1.36 1.22 1.31 2.01 -2.84%
P/EPS 16.41 47.14 70.45 31.59 64.25 21.94 26.29 -7.54%
EY 6.09 2.12 1.42 3.17 1.56 4.56 3.80 8.17%
DY 2.67 3.64 3.23 3.31 4.23 4.14 3.19 -2.91%
P/NAPS 0.37 0.41 0.48 0.39 0.38 0.40 0.51 -5.20%

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