[CHOOBEE] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 23.16%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 130,394 78,022 107,219 124,246 121,003 109,062 105,769 3.54%
PBT 13,635 5,556 769 5,600 3,405 4,052 4,491 20.31%
Tax -3,415 -1,128 -3,326 -2,064 -503 -1,182 -484 38.45%
NP 10,220 4,428 -2,557 3,536 2,902 2,870 4,007 16.87%
-
NP to SH 10,220 4,428 -2,557 3,536 2,902 2,870 4,007 16.87%
-
Tax Rate 25.05% 20.30% 432.51% 36.86% 14.77% 29.17% 10.78% -
Total Cost 120,174 73,594 109,776 120,710 118,101 106,192 101,762 2.80%
-
Net Worth 470,625 444,981 429,793 428,672 421,117 408,129 399,611 2.76%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,804 - - 6,528 - - - -
Div Payout % 95.94% - - 184.62% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 470,625 444,981 429,793 428,672 421,117 408,129 399,611 2.76%
NOSH 109,903 109,064 108,808 108,800 109,097 109,125 108,885 0.15%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.84% 5.68% -2.38% 2.85% 2.40% 2.63% 3.79% -
ROE 2.17% 1.00% -0.59% 0.82% 0.69% 0.70% 1.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.69 71.54 98.54 114.20 110.91 99.94 97.14 3.53%
EPS 9.38 4.06 -2.35 3.25 2.66 2.63 3.68 16.85%
DPS 9.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 4.32 4.08 3.95 3.94 3.86 3.74 3.67 2.75%
Adjusted Per Share Value based on latest NOSH - 108,800
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.52 39.80 54.69 63.38 61.73 55.63 53.95 3.54%
EPS 5.21 2.26 -1.30 1.80 1.48 1.46 2.04 16.89%
DPS 5.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 2.4008 2.2699 2.1925 2.1867 2.1482 2.0819 2.0385 2.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.32 1.87 1.51 1.76 1.54 1.34 1.35 -
P/RPS 1.94 2.61 1.53 1.54 1.39 1.34 1.39 5.70%
P/EPS 24.73 46.06 -64.26 54.15 57.89 50.95 36.68 -6.35%
EY 4.04 2.17 -1.56 1.85 1.73 1.96 2.73 6.74%
DY 3.88 0.00 0.00 3.41 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.38 0.45 0.40 0.36 0.37 6.49%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 29/11/16 26/11/15 21/11/14 22/11/13 23/11/12 18/11/11 -
Price 2.45 1.80 1.52 1.68 1.64 1.33 1.41 -
P/RPS 2.05 2.52 1.54 1.47 1.48 1.33 1.45 5.93%
P/EPS 26.12 44.33 -64.68 51.69 61.65 50.57 38.32 -6.18%
EY 3.83 2.26 -1.55 1.93 1.62 1.98 2.61 6.59%
DY 3.67 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.38 0.43 0.42 0.36 0.38 6.98%

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