[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.82%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 474,386 458,408 456,994 439,945 399,130 389,288 369,625 18.15%
PBT 54,352 54,940 53,922 49,765 47,378 61,308 33,277 38.81%
Tax -13,038 -13,296 -12,239 -12,329 -11,664 -15,100 -8,564 32.44%
NP 41,314 41,644 41,683 37,436 35,714 46,208 24,713 40.99%
-
NP to SH 41,314 41,644 41,683 37,436 35,714 46,208 24,713 40.99%
-
Tax Rate 23.99% 24.20% 22.70% 24.77% 24.62% 24.63% 25.74% -
Total Cost 433,072 416,764 415,311 402,509 363,416 343,080 344,912 16.43%
-
Net Worth 496,770 493,502 483,698 470,625 459,730 462,999 452,105 6.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 9,804 13,072 - - 4,357 -
Div Payout % - - 23.52% 34.92% - - 17.63% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 496,770 493,502 483,698 470,625 459,730 462,999 452,105 6.50%
NOSH 109,903 109,903 109,903 109,903 109,903 109,903 109,903 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.71% 9.08% 9.12% 8.51% 8.95% 11.87% 6.69% -
ROE 8.32% 8.44% 8.62% 7.95% 7.77% 9.98% 5.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 435.45 420.79 419.49 403.84 366.37 357.34 339.29 18.15%
EPS 37.92 38.24 38.26 34.36 32.78 42.40 22.68 41.00%
DPS 0.00 0.00 9.00 12.00 0.00 0.00 4.00 -
NAPS 4.56 4.53 4.44 4.32 4.22 4.25 4.15 6.50%
Adjusted Per Share Value based on latest NOSH - 109,903
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 240.15 232.06 231.35 222.72 202.05 197.07 187.12 18.15%
EPS 20.91 21.08 21.10 18.95 18.08 23.39 12.51 40.97%
DPS 0.00 0.00 4.96 6.62 0.00 0.00 2.21 -
NAPS 2.5148 2.4983 2.4487 2.3825 2.3273 2.3439 2.2887 6.50%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.26 2.38 2.38 2.32 2.27 1.79 1.66 -
P/RPS 0.52 0.57 0.57 0.57 0.62 0.50 0.49 4.05%
P/EPS 5.96 6.23 6.22 6.75 6.92 4.22 7.32 -12.83%
EY 16.78 16.06 16.08 14.81 14.44 23.70 13.67 14.68%
DY 0.00 0.00 3.78 5.17 0.00 0.00 2.41 -
P/NAPS 0.50 0.53 0.54 0.54 0.54 0.42 0.40 16.08%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 -
Price 1.88 2.34 2.64 2.45 2.23 2.12 1.77 -
P/RPS 0.43 0.56 0.63 0.61 0.61 0.59 0.52 -11.93%
P/EPS 4.96 6.12 6.90 7.13 6.80 5.00 7.80 -26.11%
EY 20.17 16.34 14.49 14.03 14.70 20.01 12.82 35.38%
DY 0.00 0.00 3.41 4.90 0.00 0.00 2.26 -
P/NAPS 0.41 0.52 0.59 0.57 0.53 0.50 0.43 -3.13%

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