[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.09%
YoY- -9.88%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 500,258 509,530 474,386 458,408 456,994 439,945 399,130 16.20%
PBT 43,126 53,032 54,352 54,940 53,922 49,765 47,378 -6.06%
Tax -10,763 -12,985 -13,038 -13,296 -12,239 -12,329 -11,664 -5.20%
NP 32,363 40,046 41,314 41,644 41,683 37,436 35,714 -6.34%
-
NP to SH 32,363 40,046 41,314 41,644 41,683 37,436 35,714 -6.34%
-
Tax Rate 24.96% 24.49% 23.99% 24.20% 22.70% 24.77% 24.62% -
Total Cost 467,895 469,484 433,072 416,764 415,311 402,509 363,416 18.29%
-
Net Worth 508,535 505,921 496,770 493,502 483,698 470,625 459,730 6.93%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,843 10,458 - - 9,804 13,072 - -
Div Payout % 24.24% 26.12% - - 23.52% 34.92% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 508,535 505,921 496,770 493,502 483,698 470,625 459,730 6.93%
NOSH 131,690 131,690 109,903 109,903 109,903 109,903 109,903 12.77%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.47% 7.86% 8.71% 9.08% 9.12% 8.51% 8.95% -
ROE 6.36% 7.92% 8.32% 8.44% 8.62% 7.95% 7.77% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 382.67 389.76 435.45 420.79 419.49 403.84 366.37 2.93%
EPS 24.76 30.64 37.92 38.24 38.26 34.36 32.78 -17.01%
DPS 6.00 8.00 0.00 0.00 9.00 12.00 0.00 -
NAPS 3.89 3.87 4.56 4.53 4.44 4.32 4.22 -5.26%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 253.25 257.94 240.15 232.06 231.35 222.72 202.05 16.20%
EPS 16.38 20.27 20.91 21.08 21.10 18.95 18.08 -6.35%
DPS 3.97 5.29 0.00 0.00 4.96 6.62 0.00 -
NAPS 2.5744 2.5612 2.5148 2.4983 2.4487 2.3825 2.3273 6.93%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.48 1.72 2.26 2.38 2.38 2.32 2.27 -
P/RPS 0.39 0.44 0.52 0.57 0.57 0.57 0.62 -26.52%
P/EPS 5.98 5.61 5.96 6.23 6.22 6.75 6.92 -9.25%
EY 16.73 17.81 16.78 16.06 16.08 14.81 14.44 10.28%
DY 4.05 4.65 0.00 0.00 3.78 5.17 0.00 -
P/NAPS 0.38 0.44 0.50 0.53 0.54 0.54 0.54 -20.83%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/03/19 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 1.61 1.60 1.88 2.34 2.64 2.45 2.23 -
P/RPS 0.42 0.41 0.43 0.56 0.63 0.61 0.61 -21.97%
P/EPS 6.50 5.22 4.96 6.12 6.90 7.13 6.80 -2.95%
EY 15.38 19.15 20.17 16.34 14.49 14.03 14.70 3.05%
DY 3.73 5.00 0.00 0.00 3.41 4.90 0.00 -
P/NAPS 0.41 0.41 0.41 0.52 0.59 0.57 0.53 -15.69%

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