[CHOOBEE] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

26-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -22.26%

YoY- 24.15%

Quarter Report

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	366,204	417,058	523,153	475,259	449,545	449,645	411,253	-1.91%
YoY %	-12.19%	-20.28%	10.08%	5.72%	-0.02%	9.34%	-	-
Horiz. %	89.05%	101.41%	127.21%	115.56%	109.31%	109.34%	100.00%	-
PBT	44,562	4,195	18,055	17,856	16,964	23,456	22,298	12.22%
YoY %	962.26%	-76.77%	1.11%	5.26%	-27.68%	5.19%	-	-
Horiz. %	199.85%	18.81%	80.97%	80.08%	76.08%	105.19%	100.00%	-
Tax	-11,147	678	-4,971	-428	-2,926	-5,333	-7,669	6.42%
YoY %	-1,744.10%	113.64%	-1,061.45%	85.37%	45.13%	30.46%	-	-
Horiz. %	145.35%	-8.84%	64.82%	5.58%	38.15%	69.54%	100.00%	-
NP	33,415	4,873	13,084	17,428	14,038	18,123	14,629	14.74%
YoY %	585.72%	-62.76%	-24.93%	24.15%	-22.54%	23.88%	-	-
Horiz. %	228.42%	33.31%	89.44%	119.13%	95.96%	123.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,415	4,873	13,084	17,428	14,038	18,123	14,629	14.74%
YoY %	585.72%	-62.76%	-24.93%	24.15%	-22.54%	23.88%	-	-
Horiz. %	228.42%	33.31%	89.44%	119.13%	95.96%	123.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	-16.16%	27.53%	2.40%	17.25%	22.74%	34.39%	-
YoY %	254.76%	-158.70%	1,047.08%	-86.09%	-24.14%	-33.88%	-	-
Horiz. %	72.72%	-46.99%	80.05%	6.98%	50.16%	66.12%	100.00%	-
Total Cost	332,789	412,185	510,069	457,831	435,507	431,522	396,624	-2.87%
YoY %	-19.26%	-19.19%	11.41%	5.13%	0.92%	8.80%	-	-
Horiz. %	83.91%	103.92%	128.60%	115.43%	109.80%	108.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	462,999	434,331	435,543	429,038	418,344	406,742	388,798	2.95%
YoY %	6.60%	-0.28%	1.52%	2.56%	2.85%	4.62%	-	-
Horiz. %	119.08%	111.71%	112.02%	110.35%	107.60%	104.62%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	4,355	6,545	13,052	5,452	6,537	6,540	6,298	-5.95%
YoY %	-33.46%	-49.85%	139.40%	-16.60%	-0.05%	3.84%	-	-
Horiz. %	69.15%	103.92%	207.24%	86.57%	103.79%	103.84%	100.00%	-
Div Payout %	13.04%	134.31%	99.76%	31.29%	46.57%	36.09%	43.06%	-
YoY %	-90.29%	34.63%	218.82%	-32.81%	29.04%	-16.19%	-	-
Horiz. %	30.28%	311.91%	231.68%	72.67%	108.15%	83.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	462,999	434,331	435,543	429,038	418,344	406,742	388,798	2.95%
YoY %	6.60%	-0.28%	1.52%	2.56%	2.85%	4.62%	-	-
Horiz. %	119.08%	111.71%	112.02%	110.35%	107.60%	104.62%	100.00%	-
NOSH	109,903	108,854	108,885	108,892	108,943	109,046	109,212	0.10%
YoY %	0.96%	-0.03%	-0.01%	-0.05%	-0.09%	-0.15%	-	-
Horiz. %	100.63%	99.67%	99.70%	99.71%	99.75%	99.85%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	9.12%	1.17%	2.50%	3.67%	3.12%	4.03%	3.56%	-
YoY %	679.49%	-53.20%	-31.88%	17.63%	-22.58%	13.20%	-	-
Horiz. %	256.18%	32.87%	70.22%	103.09%	87.64%	113.20%	100.00%	-
ROE	7.22%	1.12%	3.00%	4.06%	3.36%	4.46%	3.76%	-
YoY %	544.64%	-62.67%	-26.11%	20.83%	-24.66%	18.62%	-	-
Horiz. %	192.02%	29.79%	79.79%	107.98%	89.36%	118.62%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	336.15	383.13	480.46	436.45	412.64	412.34	376.56	-1.87%
YoY %	-12.26%	-20.26%	10.08%	5.77%	0.07%	9.50%	-	-
Horiz. %	89.27%	101.74%	127.59%	115.90%	109.58%	109.50%	100.00%	-
EPS	30.67	4.48	12.02	16.00	12.89	16.62	13.39	14.79%
YoY %	584.60%	-62.73%	-24.88%	24.13%	-22.44%	24.12%	-	-
Horiz. %	229.05%	33.46%	89.77%	119.49%	96.27%	124.12%	100.00%	-
DPS	4.00	6.00	12.00	5.00	6.00	6.00	5.77	-5.91%
YoY %	-33.33%	-50.00%	140.00%	-16.67%	0.00%	3.99%	-	-
Horiz. %	69.32%	103.99%	207.97%	86.66%	103.99%	103.99%	100.00%	-
NAPS	4.25	3.99	4.00	3.94	3.84	3.73	3.56	2.99%
YoY %	6.52%	-0.25%	1.52%	2.60%	2.95%	4.78%	-	-
Horiz. %	119.38%	112.08%	112.36%	110.67%	107.87%	104.78%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 108,892
RPS	186.81	212.75	266.87	242.44	229.32	229.37	209.79	-1.91%
YoY %	-12.19%	-20.28%	10.08%	5.72%	-0.02%	9.33%	-	-
Horiz. %	89.05%	101.41%	127.21%	115.56%	109.31%	109.33%	100.00%	-
EPS	17.05	2.49	6.67	8.89	7.16	9.24	7.46	14.75%
YoY %	584.74%	-62.67%	-24.97%	24.16%	-22.51%	23.86%	-	-
Horiz. %	228.55%	33.38%	89.41%	119.17%	95.98%	123.86%	100.00%	-
DPS	2.22	3.34	6.66	2.78	3.33	3.34	3.21	-5.95%
YoY %	-33.53%	-49.85%	139.57%	-16.52%	-0.30%	4.05%	-	-
Horiz. %	69.16%	104.05%	207.48%	86.60%	103.74%	104.05%	100.00%	-
NAPS	2.3619	2.2156	2.2218	2.1886	2.1341	2.0749	1.9833	2.95%
YoY %	6.60%	-0.28%	1.52%	2.55%	2.85%	4.62%	-	-
Horiz. %	119.09%	111.71%	112.03%	110.35%	107.60%	104.62%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.79	1.46	1.68	1.76	1.31	1.52	1.70	-
P/RPS	0.53	0.38	0.35	0.40	0.32	0.37	0.45	2.76%
YoY %	39.47%	8.57%	-12.50%	25.00%	-13.51%	-17.78%	-	-
Horiz. %	117.78%	84.44%	77.78%	88.89%	71.11%	82.22%	100.00%	-
P/EPS	5.84	32.61	13.98	11.00	10.17	9.15	12.69	-12.12%
YoY %	-82.09%	133.26%	27.09%	8.16%	11.15%	-27.90%	-	-
Horiz. %	46.02%	256.97%	110.17%	86.68%	80.14%	72.10%	100.00%	-
EY	17.14	3.07	7.15	9.09	9.84	10.93	7.88	13.81%
YoY %	458.31%	-57.06%	-21.34%	-7.62%	-9.97%	38.71%	-	-
Horiz. %	217.51%	38.96%	90.74%	115.36%	124.87%	138.71%	100.00%	-
DY	2.23	4.11	7.14	2.84	4.58	3.95	3.39	-6.73%
YoY %	-45.74%	-42.44%	151.41%	-37.99%	15.95%	16.52%	-	-
Horiz. %	65.78%	121.24%	210.62%	83.78%	135.10%	116.52%	100.00%	-
P/NAPS	0.42	0.37	0.42	0.45	0.34	0.41	0.48	-2.19%
YoY %	13.51%	-11.90%	-6.67%	32.35%	-17.07%	-14.58%	-	-
Horiz. %	87.50%	77.08%	87.50%	93.75%	70.83%	85.42%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	19/05/17	27/05/16	15/05/15	26/05/14	29/05/13	25/05/12	27/05/11	-
Price	2.12	1.48	1.64	1.95	1.47	1.41	1.65	-
P/RPS	0.63	0.39	0.34	0.45	0.36	0.34	0.44	6.15%
YoY %	61.54%	14.71%	-24.44%	25.00%	5.88%	-22.73%	-	-
Horiz. %	143.18%	88.64%	77.27%	102.27%	81.82%	77.27%	100.00%	-
P/EPS	6.91	33.06	13.65	12.18	11.41	8.48	12.32	-9.17%
YoY %	-79.10%	142.20%	12.07%	6.75%	34.55%	-31.17%	-	-
Horiz. %	56.09%	268.34%	110.80%	98.86%	92.61%	68.83%	100.00%	-
EY	14.47	3.02	7.33	8.21	8.77	11.79	8.12	10.09%
YoY %	379.14%	-58.80%	-10.72%	-6.39%	-25.61%	45.20%	-	-
Horiz. %	178.20%	37.19%	90.27%	101.11%	108.00%	145.20%	100.00%	-
DY	1.89	4.05	7.32	2.56	4.08	4.26	3.50	-9.75%
YoY %	-53.33%	-44.67%	185.94%	-37.25%	-4.23%	21.71%	-	-
Horiz. %	54.00%	115.71%	209.14%	73.14%	116.57%	121.71%	100.00%	-
P/NAPS	0.50	0.37	0.41	0.49	0.38	0.38	0.46	1.39%
YoY %	35.14%	-9.76%	-16.33%	28.95%	0.00%	-17.39%	-	-
Horiz. %	108.70%	80.43%	89.13%	106.52%	82.61%	82.61%	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