[CHOOBEE] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 125.9%
YoY- -21.55%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 490,062 494,622 371,659 404,819 511,164 474,967 443,678 1.67%
PBT 18,210 57,410 39,639 18,804 12,857 15,168 20,407 -1.87%
Tax -4,780 -12,926 -9,872 -7,796 1,174 -82 -3,564 5.01%
NP 13,430 44,484 29,767 11,008 14,031 15,086 16,843 -3.70%
-
NP to SH 13,430 44,484 29,767 11,008 14,031 15,086 16,843 -3.70%
-
Tax Rate 26.25% 22.52% 24.90% 41.46% -9.13% 0.54% 17.46% -
Total Cost 476,632 450,138 341,892 393,811 497,133 459,881 426,835 1.85%
-
Net Worth 503,306 496,770 459,730 439,935 434,161 425,212 417,694 3.15%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 7,843 9,804 - 4,355 13,073 6,524 5,452 6.24%
Div Payout % 58.40% 22.04% - 39.57% 93.17% 43.25% 32.38% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 503,306 496,770 459,730 439,935 434,161 425,212 417,694 3.15%
NOSH 131,690 109,903 109,903 108,894 109,085 108,749 109,058 3.19%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.74% 8.99% 8.01% 2.72% 2.74% 3.18% 3.80% -
ROE 2.67% 8.95% 6.47% 2.50% 3.23% 3.55% 4.03% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 374.87 454.03 341.16 371.75 468.59 436.75 406.83 -1.35%
EPS 10.27 40.83 27.32 10.11 12.86 13.87 15.44 -6.56%
DPS 6.00 9.00 0.00 4.00 12.00 6.00 5.00 3.08%
NAPS 3.85 4.56 4.22 4.04 3.98 3.91 3.83 0.08%
Adjusted Per Share Value based on latest NOSH - 108,894
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 248.09 250.40 188.15 204.94 258.77 240.45 224.61 1.67%
EPS 6.80 22.52 15.07 5.57 7.10 7.64 8.53 -3.70%
DPS 3.97 4.96 0.00 2.21 6.62 3.30 2.76 6.24%
NAPS 2.5479 2.5149 2.3273 2.2271 2.1979 2.1526 2.1145 3.15%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.51 2.26 2.27 1.41 1.62 1.90 1.50 -
P/RPS 0.40 0.50 0.67 0.38 0.35 0.44 0.37 1.30%
P/EPS 14.70 5.53 8.31 13.95 12.59 13.70 9.71 7.15%
EY 6.80 18.07 12.04 7.17 7.94 7.30 10.30 -6.68%
DY 3.97 3.98 0.00 2.84 7.41 3.16 3.33 2.97%
P/NAPS 0.39 0.50 0.54 0.35 0.41 0.49 0.39 0.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 23/08/13 -
Price 1.39 1.88 2.23 1.50 1.65 1.86 1.51 -
P/RPS 0.37 0.41 0.65 0.40 0.35 0.43 0.37 0.00%
P/EPS 13.53 4.60 8.16 14.84 12.83 13.41 9.78 5.55%
EY 7.39 21.72 12.25 6.74 7.80 7.46 10.23 -5.27%
DY 4.32 4.79 0.00 2.67 7.27 3.23 3.31 4.53%
P/NAPS 0.36 0.41 0.53 0.37 0.41 0.48 0.39 -1.32%

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