[CHOOBEE] YoY TTM 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- -26.47%

YoY- -7.01%

Quarter Report

CBMI - 2nd Quarter 2012.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	511,164	474,967	443,678	456,351	433,609	403,193	446,093	2.29%
YoY %	7.62%	7.05%	-2.78%	5.24%	7.54%	-9.62%	-	-
Horiz. %	114.59%	106.47%	99.46%	102.30%	97.20%	90.38%	100.00%	-
PBT	12,857	15,168	20,407	17,397	21,949	47,446	-16,764	-
YoY %	-15.24%	-25.67%	17.30%	-20.74%	-53.74%	383.02%	-	-
Horiz. %	-76.69%	-90.48%	-121.73%	-103.78%	-130.93%	-283.02%	100.00%	-
Tax	1,174	-82	-3,564	-4,072	-7,620	-10,890	-912	-
YoY %	1,531.71%	97.70%	12.48%	46.56%	30.03%	-1,094.08%	-	-
Horiz. %	-128.73%	8.99%	390.79%	446.49%	835.53%	1,194.08%	100.00%	-
NP	14,031	15,086	16,843	13,325	14,329	36,556	-17,676	-
YoY %	-6.99%	-10.43%	26.40%	-7.01%	-60.80%	306.81%	-	-
Horiz. %	-79.38%	-85.35%	-95.29%	-75.38%	-81.06%	-206.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,031	15,086	16,843	13,325	14,329	36,556	-17,676	-
YoY %	-6.99%	-10.43%	26.40%	-7.01%	-60.80%	306.81%	-	-
Horiz. %	-79.38%	-85.35%	-95.29%	-75.38%	-81.06%	-206.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-9.13%	0.54%	17.46%	23.41%	34.72%	22.95%	-	-
YoY %	-1,790.74%	-96.91%	-25.42%	-32.57%	51.29%	0.00%	-	-
Horiz. %	-39.78%	2.35%	76.08%	102.00%	151.29%	100.00%	-	-
Total Cost	497,133	459,881	426,835	443,026	419,280	366,637	463,769	1.16%
YoY %	8.10%	7.74%	-3.65%	5.66%	14.36%	-20.94%	-	-
Horiz. %	107.19%	99.16%	92.04%	95.53%	90.41%	79.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,161	425,212	417,694	404,238	395,730	387,372	354,670	3.42%
YoY %	2.10%	1.80%	3.33%	2.15%	2.16%	9.22%	-	-
Horiz. %	122.41%	119.89%	117.77%	113.98%	111.58%	109.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	13,073	6,524	5,452	6,537	6,540	6,298	11,077	2.79%
YoY %	100.38%	19.66%	-16.60%	-0.05%	3.84%	-43.14%	-	-
Horiz. %	118.02%	58.90%	49.22%	59.01%	59.04%	56.86%	100.00%	-
Div Payout %	93.17%	43.25%	32.38%	49.06%	45.65%	17.23%	0.00%	-
YoY %	115.42%	33.57%	-34.00%	7.47%	164.94%	0.00%	-	-
Horiz. %	540.74%	251.02%	187.93%	284.74%	264.94%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	434,161	425,212	417,694	404,238	395,730	387,372	354,670	3.42%
YoY %	2.10%	1.80%	3.33%	2.15%	2.16%	9.22%	-	-
Horiz. %	122.41%	119.89%	117.77%	113.98%	111.58%	109.22%	100.00%	-
NOSH	109,085	108,749	109,058	108,959	109,016	104,979	105,243	0.59%
YoY %	0.31%	-0.28%	0.09%	-0.05%	3.85%	-0.25%	-	-
Horiz. %	103.65%	103.33%	103.62%	103.53%	103.59%	99.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	2.74%	3.18%	3.80%	2.92%	3.30%	9.07%	-3.96%	-
YoY %	-13.84%	-16.32%	30.14%	-11.52%	-63.62%	329.04%	-	-
Horiz. %	-69.19%	-80.30%	-95.96%	-73.74%	-83.33%	-229.04%	100.00%	-
ROE	3.23%	3.55%	4.03%	3.30%	3.62%	9.44%	-4.98%	-
YoY %	-9.01%	-11.91%	22.12%	-8.84%	-61.65%	289.56%	-	-
Horiz. %	-64.86%	-71.29%	-80.92%	-66.27%	-72.69%	-189.56%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	468.59	436.75	406.83	418.83	397.75	384.07	423.87	1.68%
YoY %	7.29%	7.35%	-2.87%	5.30%	3.56%	-9.39%	-	-
Horiz. %	110.55%	103.04%	95.98%	98.81%	93.84%	90.61%	100.00%	-
EPS	12.86	13.87	15.44	12.23	13.14	34.82	-16.80	-
YoY %	-7.28%	-10.17%	26.25%	-6.93%	-62.26%	307.26%	-	-
Horiz. %	-76.55%	-82.56%	-91.90%	-72.80%	-78.21%	-207.26%	100.00%	-
DPS	12.00	6.00	5.00	6.00	6.00	6.00	10.50	2.24%
YoY %	100.00%	20.00%	-16.67%	0.00%	0.00%	-42.86%	-	-
Horiz. %	114.29%	57.14%	47.62%	57.14%	57.14%	57.14%	100.00%	-
NAPS	3.98	3.91	3.83	3.71	3.63	3.69	3.37	2.81%
YoY %	1.79%	2.09%	3.23%	2.20%	-1.63%	9.50%	-	-
Horiz. %	118.10%	116.02%	113.65%	110.09%	107.72%	109.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 108,959
RPS	260.75	242.29	226.33	232.79	221.19	205.68	227.56	2.29%
YoY %	7.62%	7.05%	-2.78%	5.24%	7.54%	-9.62%	-	-
Horiz. %	114.59%	106.47%	99.46%	102.30%	97.20%	90.38%	100.00%	-
EPS	7.16	7.70	8.59	6.80	7.31	18.65	-9.02	-
YoY %	-7.01%	-10.36%	26.32%	-6.98%	-60.80%	306.76%	-	-
Horiz. %	-79.38%	-85.37%	-95.23%	-75.39%	-81.04%	-206.76%	100.00%	-
DPS	6.67	3.33	2.78	3.33	3.34	3.21	5.65	2.80%
YoY %	100.30%	19.78%	-16.52%	-0.30%	4.05%	-43.19%	-	-
Horiz. %	118.05%	58.94%	49.20%	58.94%	59.12%	56.81%	100.00%	-
NAPS	2.2147	2.1691	2.1307	2.0621	2.0187	1.9761	1.8092	3.42%
YoY %	2.10%	1.80%	3.33%	2.15%	2.16%	9.23%	-	-
Horiz. %	122.41%	119.89%	117.77%	113.98%	111.58%	109.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.35	0.44	0.37	0.34	0.41	0.47	0.35	0.00%
YoY %	-20.45%	18.92%	8.82%	-17.07%	-12.77%	34.29%	-	-
Horiz. %	100.00%	125.71%	105.71%	97.14%	117.14%	134.29%	100.00%	-
P/EPS	12.59	13.70	9.71	11.77	12.33	5.17	-8.93	-
YoY %	-8.10%	41.09%	-17.50%	-4.54%	138.49%	157.89%	-	-
Horiz. %	-140.99%	-153.42%	-108.73%	-131.80%	-138.07%	-57.89%	100.00%	-
EY	7.94	7.30	10.30	8.49	8.11	19.35	-11.20	-
YoY %	8.77%	-29.13%	21.32%	4.69%	-58.09%	272.77%	-	-
Horiz. %	-70.89%	-65.18%	-91.96%	-75.80%	-72.41%	-172.77%	100.00%	-
DY	7.41	3.16	3.33	4.17	3.70	3.33	7.00	0.95%
YoY %	134.49%	-5.11%	-20.14%	12.70%	11.11%	-52.43%	-	-
Horiz. %	105.86%	45.14%	47.57%	59.57%	52.86%	47.57%	100.00%	-
P/NAPS	0.41	0.49	0.39	0.39	0.45	0.49	0.45	-1.53%
YoY %	-16.33%	25.64%	0.00%	-13.33%	-8.16%	8.89%	-	-
Horiz. %	91.11%	108.89%	86.67%	86.67%	100.00%	108.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
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	0.35	0.43	0.37	0.34	0.36	0.49	0.38	-1.36%
YoY %	-18.60%	16.22%	8.82%	-5.56%	-26.53%	28.95%	-	-
Horiz. %	92.11%	113.16%	97.37%	89.47%	94.74%	128.95%	100.00%	-
P/EPS	12.83	13.41	9.78	11.61	11.03	5.40	-9.53	-
YoY %	-4.33%	37.12%	-15.76%	5.26%	104.26%	156.66%	-	-
Horiz. %	-134.63%	-140.71%	-102.62%	-121.83%	-115.74%	-56.66%	100.00%	-
EY	7.80	7.46	10.23	8.61	9.06	18.52	-10.50	-
YoY %	4.56%	-27.08%	18.82%	-4.97%	-51.08%	276.38%	-	-
Horiz. %	-74.29%	-71.05%	-97.43%	-82.00%	-86.29%	-176.38%	100.00%	-
DY	7.27	3.23	3.31	4.23	4.14	3.19	6.56	1.72%
YoY %	125.08%	-2.42%	-21.75%	2.17%	29.78%	-51.37%	-	-
Horiz. %	110.82%	49.24%	50.46%	64.48%	63.11%	48.63%	100.00%	-
P/NAPS	0.41	0.48	0.39	0.38	0.40	0.51	0.47	-2.24%
YoY %	-14.58%	23.08%	2.63%	-5.00%	-21.57%	8.51%	-	-
Horiz. %	87.23%	102.13%	82.98%	80.85%	85.11%	108.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos