[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 28.95%
YoY- 32.46%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 461,206 481,516 507,836 579,564 494,270 481,693 474,048 -1.80%
PBT 5,501 6,392 8,050 21,396 16,756 18,032 15,848 -50.51%
Tax 429 501 7,404 -5,760 -4,630 -5,554 -4,204 -
NP 5,930 6,893 15,454 15,636 12,126 12,477 11,644 -36.14%
-
NP to SH 5,930 6,893 15,454 15,636 12,126 12,477 11,644 -36.14%
-
Tax Rate -7.80% -7.84% -91.98% 26.92% 27.63% 30.80% 26.53% -
Total Cost 455,276 474,622 492,382 563,928 482,144 469,216 462,404 -1.02%
-
Net Worth 431,669 429,926 433,758 435,543 432,526 429,226 426,292 0.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 8,707 13,078 - 6,536 8,715 13,083 -
Div Payout % - 126.32% 84.63% - 53.91% 69.85% 112.36% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 431,669 429,926 433,758 435,543 432,526 429,226 426,292 0.83%
NOSH 109,007 108,842 108,984 108,885 108,948 108,940 109,026 -0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.29% 1.43% 3.04% 2.70% 2.45% 2.59% 2.46% -
ROE 1.37% 1.60% 3.56% 3.59% 2.80% 2.91% 2.73% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 423.10 442.40 465.97 532.27 453.67 442.16 434.80 -1.79%
EPS 5.44 6.33 14.18 14.36 11.13 11.45 10.68 -36.14%
DPS 0.00 8.00 12.00 0.00 6.00 8.00 12.00 -
NAPS 3.96 3.95 3.98 4.00 3.97 3.94 3.91 0.84%
Adjusted Per Share Value based on latest NOSH - 108,885
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 233.48 243.76 257.09 293.40 250.22 243.85 239.98 -1.80%
EPS 3.00 3.49 7.82 7.92 6.14 6.32 5.89 -36.14%
DPS 0.00 4.41 6.62 0.00 3.31 4.41 6.62 -
NAPS 2.1853 2.1764 2.1958 2.2049 2.1896 2.1729 2.158 0.83%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.48 1.51 1.62 1.68 1.70 1.76 1.90 -
P/RPS 0.35 0.34 0.35 0.32 0.37 0.40 0.44 -14.11%
P/EPS 27.21 23.84 11.42 11.70 15.27 15.37 17.79 32.64%
EY 3.68 4.19 8.75 8.55 6.55 6.51 5.62 -24.53%
DY 0.00 5.30 7.41 0.00 3.53 4.55 6.32 -
P/NAPS 0.37 0.38 0.41 0.42 0.43 0.45 0.49 -17.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 21/08/15 15/05/15 13/02/15 21/11/14 22/08/14 -
Price 1.37 1.52 1.65 1.64 1.55 1.68 1.86 -
P/RPS 0.32 0.34 0.35 0.31 0.34 0.38 0.43 -17.83%
P/EPS 25.18 24.00 11.64 11.42 13.93 14.67 17.42 27.75%
EY 3.97 4.17 8.59 8.76 7.18 6.82 5.74 -21.73%
DY 0.00 5.26 7.27 0.00 3.87 4.76 6.45 -
P/NAPS 0.35 0.38 0.41 0.41 0.39 0.43 0.48 -18.94%

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