[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 86.98%
YoY- 305.05%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 456,994 439,945 399,130 389,288 369,625 367,404 395,062 10.16%
PBT 53,922 49,765 47,378 61,308 33,277 30,512 34,656 34.16%
Tax -12,239 -12,329 -11,664 -15,100 -8,564 -7,536 -9,046 22.26%
NP 41,683 37,436 35,714 46,208 24,713 22,976 25,610 38.24%
-
NP to SH 41,683 37,436 35,714 46,208 24,713 22,976 25,610 38.24%
-
Tax Rate 22.70% 24.77% 24.62% 24.63% 25.74% 24.70% 26.10% -
Total Cost 415,311 402,509 363,416 343,080 344,912 344,428 369,452 8.08%
-
Net Worth 483,698 470,625 459,730 462,999 452,105 444,415 440,274 6.45%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,804 13,072 - - 4,357 5,809 8,718 8.11%
Div Payout % 23.52% 34.92% - - 17.63% 25.28% 34.04% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 483,698 470,625 459,730 462,999 452,105 444,415 440,274 6.45%
NOSH 109,903 109,903 109,903 109,903 109,903 108,925 108,978 0.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.12% 8.51% 8.95% 11.87% 6.69% 6.25% 6.48% -
ROE 8.62% 7.95% 7.77% 9.98% 5.47% 5.17% 5.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 419.49 403.84 366.37 357.34 339.29 337.30 362.51 10.19%
EPS 38.26 34.36 32.78 42.40 22.68 21.09 23.50 38.27%
DPS 9.00 12.00 0.00 0.00 4.00 5.33 8.00 8.14%
NAPS 4.44 4.32 4.22 4.25 4.15 4.08 4.04 6.47%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 231.35 222.72 202.05 197.07 187.12 185.99 199.99 10.16%
EPS 21.10 18.95 18.08 23.39 12.51 11.63 12.96 38.27%
DPS 4.96 6.62 0.00 0.00 2.21 2.94 4.41 8.12%
NAPS 2.4487 2.3825 2.3273 2.3439 2.2887 2.2498 2.2288 6.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.38 2.32 2.27 1.79 1.66 1.87 1.41 -
P/RPS 0.57 0.57 0.62 0.50 0.49 0.55 0.39 28.69%
P/EPS 6.22 6.75 6.92 4.22 7.32 8.87 6.00 2.42%
EY 16.08 14.81 14.44 23.70 13.67 11.28 16.67 -2.36%
DY 3.78 5.17 0.00 0.00 2.41 2.85 5.67 -23.62%
P/NAPS 0.54 0.54 0.54 0.42 0.40 0.46 0.35 33.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 -
Price 2.64 2.45 2.23 2.12 1.77 1.80 1.50 -
P/RPS 0.63 0.61 0.61 0.59 0.52 0.53 0.41 33.05%
P/EPS 6.90 7.13 6.80 5.00 7.80 8.53 6.38 5.34%
EY 14.49 14.03 14.70 20.01 12.82 11.72 15.67 -5.07%
DY 3.41 4.90 0.00 0.00 2.26 2.96 5.33 -25.69%
P/NAPS 0.59 0.57 0.53 0.50 0.43 0.44 0.37 36.37%

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