[CHOOBEE] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -43.43%
YoY- -49.5%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 509,183 424,031 375,622 494,137 478,210 455,619 459,644 1.71%
PBT 56,373 47,718 23,591 8,026 17,363 19,760 16,958 22.15%
Tax -12,731 -12,159 -5,598 -88 -1,643 -2,885 -4,770 17.76%
NP 43,642 35,559 17,993 7,938 15,720 16,875 12,188 23.67%
-
NP to SH 43,642 35,559 17,993 7,938 15,720 16,875 12,188 23.67%
-
Tax Rate 22.58% 25.48% 23.73% 1.10% 9.46% 14.60% 28.13% -
Total Cost 465,541 388,472 357,629 486,199 462,490 438,744 447,456 0.66%
-
Net Worth 505,921 470,625 444,981 429,793 428,672 421,117 408,129 3.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,843 9,804 4,355 6,545 13,052 10,907 6,537 3.08%
Div Payout % 17.97% 27.57% 24.21% 82.45% 83.03% 64.64% 53.64% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 505,921 470,625 444,981 429,793 428,672 421,117 408,129 3.64%
NOSH 131,690 109,903 109,064 108,808 108,800 109,097 109,125 3.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.57% 8.39% 4.79% 1.61% 3.29% 3.70% 2.65% -
ROE 8.63% 7.56% 4.04% 1.85% 3.67% 4.01% 2.99% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 389.50 389.23 344.41 454.13 439.53 417.62 421.21 -1.29%
EPS 33.38 32.64 16.50 7.30 14.45 15.47 11.17 20.00%
DPS 6.00 9.00 4.00 6.00 12.00 10.00 6.00 0.00%
NAPS 3.87 4.32 4.08 3.95 3.94 3.86 3.74 0.57%
Adjusted Per Share Value based on latest NOSH - 108,808
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 259.74 216.31 191.61 252.07 243.94 232.42 234.47 1.71%
EPS 22.26 18.14 9.18 4.05 8.02 8.61 6.22 23.66%
DPS 4.00 5.00 2.22 3.34 6.66 5.56 3.33 3.10%
NAPS 2.5808 2.4008 2.2699 2.1925 2.1867 2.1482 2.0819 3.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.72 2.32 1.87 1.51 1.76 1.54 1.34 -
P/RPS 0.44 0.60 0.54 0.33 0.40 0.37 0.32 5.44%
P/EPS 5.15 7.11 11.33 20.70 12.18 9.96 12.00 -13.14%
EY 19.41 14.07 8.82 4.83 8.21 10.04 8.33 15.13%
DY 3.49 3.88 2.14 3.97 6.82 6.49 4.48 -4.07%
P/NAPS 0.44 0.54 0.46 0.38 0.45 0.40 0.36 3.39%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 24/11/17 29/11/16 26/11/15 21/11/14 22/11/13 23/11/12 -
Price 1.60 2.45 1.80 1.52 1.68 1.64 1.33 -
P/RPS 0.41 0.63 0.52 0.33 0.38 0.39 0.32 4.21%
P/EPS 4.79 7.51 10.91 20.84 11.63 10.60 11.91 -14.07%
EY 20.86 13.32 9.17 4.80 8.60 9.43 8.40 16.36%
DY 3.75 3.67 2.22 3.95 7.14 6.10 4.51 -3.02%
P/NAPS 0.41 0.57 0.44 0.38 0.43 0.42 0.36 2.19%

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