[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 34.57%
YoY- 233.31%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 199,565 97,322 369,625 275,553 197,531 100,743 461,206 -42.82%
PBT 23,689 15,327 33,277 22,884 17,328 4,043 5,501 164.92%
Tax -5,832 -3,775 -8,564 -5,652 -4,523 -1,191 429 -
NP 17,857 11,552 24,713 17,232 12,805 2,852 5,930 108.67%
-
NP to SH 17,857 11,552 24,713 17,232 12,805 2,852 5,930 108.67%
-
Tax Rate 24.62% 24.63% 25.74% 24.70% 26.10% 29.46% -7.80% -
Total Cost 181,708 85,770 344,912 258,321 184,726 97,891 455,276 -45.82%
-
Net Worth 459,730 462,999 452,105 444,415 440,274 434,331 431,669 4.29%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,357 4,357 4,359 - - -
Div Payout % - - 17.63% 25.28% 34.04% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 459,730 462,999 452,105 444,415 440,274 434,331 431,669 4.29%
NOSH 109,903 109,903 109,903 108,925 108,978 108,854 109,007 0.54%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.95% 11.87% 6.69% 6.25% 6.48% 2.83% 1.29% -
ROE 3.88% 2.50% 5.47% 3.88% 2.91% 0.66% 1.37% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 183.19 89.33 339.29 252.97 181.26 92.55 423.10 -42.79%
EPS 16.39 10.60 22.68 15.82 11.75 2.62 5.44 108.74%
DPS 0.00 0.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 4.22 4.25 4.15 4.08 4.04 3.99 3.96 4.33%
Adjusted Per Share Value based on latest NOSH - 109,064
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 101.03 49.27 187.12 139.50 100.00 51.00 233.48 -42.81%
EPS 9.04 5.85 12.51 8.72 6.48 1.44 3.00 108.76%
DPS 0.00 0.00 2.21 2.21 2.21 0.00 0.00 -
NAPS 2.3273 2.3439 2.2887 2.2498 2.2288 2.1987 2.1853 4.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.27 1.79 1.66 1.87 1.41 1.46 1.48 -
P/RPS 1.24 2.00 0.49 0.74 0.78 1.58 0.35 132.57%
P/EPS 13.85 16.88 7.32 11.82 12.00 55.73 27.21 -36.27%
EY 7.22 5.92 13.67 8.46 8.33 1.79 3.68 56.78%
DY 0.00 0.00 2.41 2.14 2.84 0.00 0.00 -
P/NAPS 0.54 0.42 0.40 0.46 0.35 0.37 0.37 28.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 26/02/16 -
Price 2.23 2.12 1.77 1.80 1.50 1.48 1.37 -
P/RPS 1.22 2.37 0.52 0.71 0.83 1.60 0.32 144.24%
P/EPS 13.60 19.99 7.80 11.38 12.77 56.49 25.18 -33.70%
EY 7.35 5.00 12.82 8.79 7.83 1.77 3.97 50.83%
DY 0.00 0.00 2.26 2.22 2.67 0.00 0.00 -
P/NAPS 0.53 0.50 0.43 0.44 0.37 0.37 0.35 31.90%

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