[CHOOBEE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.85%
YoY- 132.56%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 369,625 461,206 494,270 469,070 449,655 448,710 401,832 -1.38%
PBT 33,278 5,501 16,756 23,292 12,505 30,478 23,559 5.91%
Tax -8,563 429 -4,630 -873 -2,865 -6,463 -7,541 2.13%
NP 24,715 5,930 12,126 22,419 9,640 24,015 16,018 7.48%
-
NP to SH 24,715 5,930 12,126 22,419 9,640 24,015 16,018 7.48%
-
Tax Rate 25.73% -7.80% 27.63% 3.75% 22.91% 21.21% 32.01% -
Total Cost 344,910 455,276 482,144 446,651 440,015 424,695 385,814 -1.84%
-
Net Worth 452,105 429,942 432,636 425,948 329,062 403,724 384,167 2.74%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,355 6,545 13,052 5,452 6,537 6,540 6,298 -5.95%
Div Payout % 17.62% 110.37% 107.64% 24.32% 67.82% 27.24% 39.32% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 452,105 429,942 432,636 425,948 329,062 403,724 384,167 2.74%
NOSH 109,903 108,571 108,976 108,938 109,687 109,114 109,138 0.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.69% 1.29% 2.45% 4.78% 2.14% 5.35% 3.99% -
ROE 5.47% 1.38% 2.80% 5.26% 2.93% 5.95% 4.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 339.29 424.79 453.56 430.58 409.94 411.23 368.19 -1.35%
EPS 22.69 5.46 11.13 20.58 8.79 22.01 14.68 7.52%
DPS 4.00 6.00 12.00 5.00 6.00 6.00 5.77 -5.91%
NAPS 4.15 3.96 3.97 3.91 3.00 3.70 3.52 2.77%
Adjusted Per Share Value based on latest NOSH - 108,938
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 187.12 233.48 250.22 237.46 227.63 227.15 203.42 -1.38%
EPS 12.51 3.00 6.14 11.35 4.88 12.16 8.11 7.48%
DPS 2.21 3.31 6.61 2.76 3.31 3.31 3.19 -5.92%
NAPS 2.2887 2.1765 2.1902 2.1563 1.6658 2.0438 1.9448 2.74%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.66 1.48 1.70 1.57 1.30 1.46 1.73 -
P/RPS 0.49 0.35 0.37 0.36 0.32 0.36 0.47 0.69%
P/EPS 7.32 27.10 15.28 7.63 14.79 6.63 11.79 -7.62%
EY 13.67 3.69 6.55 13.11 6.76 15.07 8.48 8.27%
DY 2.41 4.05 7.06 3.18 4.62 4.11 3.34 -5.28%
P/NAPS 0.40 0.37 0.43 0.40 0.43 0.39 0.49 -3.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 26/02/16 13/02/15 21/02/14 22/02/13 27/02/12 25/02/11 -
Price 1.77 1.37 1.55 1.61 1.32 1.57 1.66 -
P/RPS 0.52 0.32 0.34 0.37 0.32 0.38 0.45 2.43%
P/EPS 7.80 25.08 13.93 7.82 15.02 7.13 11.31 -5.99%
EY 12.82 3.99 7.18 12.78 6.66 14.02 8.84 6.38%
DY 2.26 4.38 7.74 3.11 4.55 3.82 3.48 -6.93%
P/NAPS 0.43 0.35 0.39 0.41 0.44 0.42 0.47 -1.47%

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