[CHOOBEE] YoY TTM 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- 19.98%
YoY- 26.4%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 404,819 511,164 474,967 443,678 456,351 433,609 403,193 0.06%
PBT 18,804 12,857 15,168 20,407 17,397 21,949 47,446 -14.28%
Tax -7,796 1,174 -82 -3,564 -4,072 -7,620 -10,890 -5.41%
NP 11,008 14,031 15,086 16,843 13,325 14,329 36,556 -18.11%
-
NP to SH 11,008 14,031 15,086 16,843 13,325 14,329 36,556 -18.11%
-
Tax Rate 41.46% -9.13% 0.54% 17.46% 23.41% 34.72% 22.95% -
Total Cost 393,811 497,133 459,881 426,835 443,026 419,280 366,637 1.19%
-
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 13,073 6,524 5,452 6,537 6,540 6,298 -5.95%
Div Payout % 39.57% 93.17% 43.25% 32.38% 49.06% 45.65% 17.23% -
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 2.72% 2.74% 3.18% 3.80% 2.92% 3.30% 9.07% -
ROE 2.50% 3.23% 3.55% 4.03% 3.30% 3.62% 9.44% -
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 371.75 468.59 436.75 406.83 418.83 397.75 384.07 -0.54%
EPS 10.11 12.86 13.87 15.44 12.23 13.14 34.82 -18.61%
DPS 4.00 12.00 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 206.51 260.75 242.29 226.33 232.79 221.19 205.68 0.06%
EPS 5.62 7.16 7.70 8.59 6.80 7.31 18.65 -18.10%
DPS 2.22 6.67 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 0.38 0.35 0.44 0.37 0.34 0.41 0.47 -3.47%
P/EPS 13.95 12.59 13.70 9.71 11.77 12.33 5.17 17.97%
EY 7.17 7.94 7.30 10.30 8.49 8.11 19.35 -15.23%
DY 2.84 7.41 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 0.40 0.35 0.43 0.37 0.34 0.36 0.49 -3.32%
P/EPS 14.84 12.83 13.41 9.78 11.61 11.03 5.40 18.33%
EY 6.74 7.80 7.46 10.23 8.61 9.06 18.52 -15.49%
DY 2.67 7.27 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