[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.16%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 402,972 461,206 481,516 507,836 579,564 494,270 481,693 -11.20%
PBT 16,172 5,501 6,392 8,050 21,396 16,756 18,032 -6.99%
Tax -4,764 429 501 7,404 -5,760 -4,630 -5,554 -9.71%
NP 11,408 5,930 6,893 15,454 15,636 12,126 12,477 -5.79%
-
NP to SH 11,408 5,930 6,893 15,454 15,636 12,126 12,477 -5.79%
-
Tax Rate 29.46% -7.80% -7.84% -91.98% 26.92% 27.63% 30.80% -
Total Cost 391,564 455,276 474,622 492,382 563,928 482,144 469,216 -11.35%
-
Net Worth 434,331 431,669 429,926 433,758 435,543 432,526 429,226 0.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 8,707 13,078 - 6,536 8,715 -
Div Payout % - - 126.32% 84.63% - 53.91% 69.85% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 434,331 431,669 429,926 433,758 435,543 432,526 429,226 0.79%
NOSH 108,854 109,007 108,842 108,984 108,885 108,948 108,940 -0.05%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.83% 1.29% 1.43% 3.04% 2.70% 2.45% 2.59% -
ROE 2.63% 1.37% 1.60% 3.56% 3.59% 2.80% 2.91% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 370.19 423.10 442.40 465.97 532.27 453.67 442.16 -11.15%
EPS 10.48 5.44 6.33 14.18 14.36 11.13 11.45 -5.72%
DPS 0.00 0.00 8.00 12.00 0.00 6.00 8.00 -
NAPS 3.99 3.96 3.95 3.98 4.00 3.97 3.94 0.84%
Adjusted Per Share Value based on latest NOSH - 109,085
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 204.00 233.48 243.76 257.09 293.40 250.22 243.85 -11.20%
EPS 5.78 3.00 3.49 7.82 7.92 6.14 6.32 -5.77%
DPS 0.00 0.00 4.41 6.62 0.00 3.31 4.41 -
NAPS 2.1987 2.1853 2.1764 2.1958 2.2049 2.1896 2.1729 0.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.46 1.48 1.51 1.62 1.68 1.70 1.76 -
P/RPS 0.39 0.35 0.34 0.35 0.32 0.37 0.40 -1.67%
P/EPS 13.93 27.21 23.84 11.42 11.70 15.27 15.37 -6.34%
EY 7.18 3.68 4.19 8.75 8.55 6.55 6.51 6.74%
DY 0.00 0.00 5.30 7.41 0.00 3.53 4.55 -
P/NAPS 0.37 0.37 0.38 0.41 0.42 0.43 0.45 -12.22%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 26/11/15 21/08/15 15/05/15 13/02/15 21/11/14 -
Price 1.48 1.37 1.52 1.65 1.64 1.55 1.68 -
P/RPS 0.40 0.32 0.34 0.35 0.31 0.34 0.38 3.47%
P/EPS 14.12 25.18 24.00 11.64 11.42 13.93 14.67 -2.51%
EY 7.08 3.97 4.17 8.59 8.76 7.18 6.82 2.52%
DY 0.00 0.00 5.26 7.27 0.00 3.87 4.76 -
P/NAPS 0.37 0.35 0.38 0.41 0.41 0.39 0.43 -9.52%

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