[CHOOBEE] QoQ Annualized Quarter 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- -17.19%
YoY- 120.96%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 464,032 469,070 469,506 462,254 439,276 449,656 461,556 0.35%
PBT 16,200 23,293 25,937 32,094 37,944 12,506 16,265 -0.26%
Tax -4,396 -874 -4,529 -5,786 -6,176 -2,866 -4,502 -1.57%
NP 11,804 22,419 21,408 26,308 31,768 9,640 11,762 0.23%
-
NP to SH 11,804 22,419 21,408 26,308 31,768 9,640 11,762 0.23%
-
Tax Rate 27.14% 3.75% 17.46% 18.03% 16.28% 22.92% 27.68% -
Total Cost 452,228 446,651 448,098 435,946 407,508 440,016 449,793 0.36%
-
Net Worth 429,038 425,920 420,462 417,397 418,344 408,681 407,336 3.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,446 7,261 10,898 - 6,538 8,713 -
Div Payout % - 24.29% 33.92% 41.43% - 67.83% 74.07% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 429,038 425,920 420,462 417,397 418,344 408,681 407,336 3.52%
NOSH 108,892 108,931 108,928 108,980 108,943 108,981 108,913 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.54% 4.78% 4.56% 5.69% 7.23% 2.14% 2.55% -
ROE 2.75% 5.26% 5.09% 6.30% 7.59% 2.36% 2.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 426.14 430.61 431.02 424.16 403.21 412.60 423.78 0.37%
EPS 10.84 20.58 19.65 24.14 29.16 8.85 10.80 0.24%
DPS 0.00 5.00 6.67 10.00 0.00 6.00 8.00 -
NAPS 3.94 3.91 3.86 3.83 3.84 3.75 3.74 3.53%
Adjusted Per Share Value based on latest NOSH - 109,058
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 234.91 237.46 237.68 234.01 222.38 227.63 233.66 0.35%
EPS 5.98 11.35 10.84 13.32 16.08 4.88 5.95 0.33%
DPS 0.00 2.76 3.68 5.52 0.00 3.31 4.41 -
NAPS 2.172 2.1562 2.1285 2.113 2.1178 2.0689 2.0621 3.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.57 1.54 1.50 1.31 1.30 1.34 -
P/RPS 0.41 0.36 0.36 0.35 0.32 0.32 0.32 17.98%
P/EPS 16.24 7.63 7.84 6.21 4.49 14.70 12.41 19.65%
EY 6.16 13.11 12.76 16.09 22.26 6.80 8.06 -16.42%
DY 0.00 3.18 4.33 6.67 0.00 4.62 5.97 -
P/NAPS 0.45 0.40 0.40 0.39 0.34 0.35 0.36 16.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 22/11/13 23/08/13 29/05/13 22/02/13 23/11/12 -
Price 1.95 1.61 1.64 1.51 1.47 1.32 1.33 -
P/RPS 0.46 0.37 0.38 0.36 0.36 0.32 0.31 30.12%
P/EPS 17.99 7.82 8.34 6.26 5.04 14.92 12.31 28.80%
EY 5.56 12.78 11.98 15.99 19.84 6.70 8.12 -22.33%
DY 0.00 3.11 4.07 6.62 0.00 4.55 6.02 -
P/NAPS 0.49 0.41 0.42 0.39 0.38 0.35 0.36 22.84%

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