[CHOOBEE] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.29%
YoY- -62.44%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 144,891 116,008 109,819 109,929 108,994 99,573 93,865 7.50%
PBT 5,349 4,050 9,486 5,027 12,049 13,310 -5,359 -
Tax -1,440 -1,099 -1,544 -1,483 -2,613 -2,485 145 -
NP 3,909 2,951 7,942 3,544 9,436 10,825 -5,214 -
-
NP to SH 3,909 2,951 7,942 3,544 9,436 10,825 -5,214 -
-
Tax Rate 26.92% 27.14% 16.28% 29.50% 21.69% 18.67% - -
Total Cost 140,982 113,057 101,877 106,385 99,558 88,748 99,079 6.05%
-
Net Worth 435,543 429,038 418,344 406,742 388,798 384,655 350,067 3.70%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 435,543 429,038 418,344 406,742 388,798 384,655 350,067 3.70%
NOSH 108,885 108,892 108,943 109,046 109,212 105,097 105,760 0.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.70% 2.54% 7.23% 3.22% 8.66% 10.87% -5.55% -
ROE 0.90% 0.69% 1.90% 0.87% 2.43% 2.81% -1.49% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 133.07 106.53 100.80 100.81 99.80 94.74 88.75 6.98%
EPS 3.59 2.71 7.29 3.25 8.64 10.30 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.94 3.84 3.73 3.56 3.66 3.31 3.20%
Adjusted Per Share Value based on latest NOSH - 109,046
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 73.91 59.18 56.02 56.08 55.60 50.79 47.88 7.50%
EPS 1.99 1.51 4.05 1.81 4.81 5.52 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2218 2.1886 2.1341 2.0749 1.9833 1.9622 1.7858 3.70%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.68 1.76 1.31 1.52 1.70 1.78 1.11 -
P/RPS 1.26 1.65 1.30 1.51 1.70 1.88 1.25 0.13%
P/EPS 46.80 64.94 17.97 46.77 19.68 17.28 -22.52 -
EY 2.14 1.54 5.56 2.14 5.08 5.79 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.34 0.41 0.48 0.49 0.34 3.58%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 26/05/14 29/05/13 25/05/12 27/05/11 14/05/10 25/05/09 -
Price 1.64 1.95 1.47 1.41 1.65 1.81 1.56 -
P/RPS 1.23 1.83 1.46 1.40 1.65 1.91 1.76 -5.79%
P/EPS 45.68 71.96 20.16 43.38 19.10 17.57 -31.64 -
EY 2.19 1.39 4.96 2.30 5.24 5.69 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.38 0.38 0.46 0.49 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