[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.27%
YoY- -59.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 352,130 231,127 109,819 449,656 346,167 237,104 109,929 117.14%
PBT 19,453 16,047 9,486 12,506 12,199 8,148 5,027 146.27%
Tax -3,397 -2,893 -1,544 -2,866 -3,377 -2,195 -1,483 73.68%
NP 16,056 13,154 7,942 9,640 8,822 5,953 3,544 173.54%
-
NP to SH 16,056 13,154 7,942 9,640 8,822 5,953 3,544 173.54%
-
Tax Rate 17.46% 18.03% 16.28% 22.92% 27.68% 26.94% 29.50% -
Total Cost 336,074 217,973 101,877 440,016 337,345 231,151 106,385 115.14%
-
Net Worth 420,462 417,397 418,344 408,681 407,336 404,498 406,742 2.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,446 5,449 - 6,538 6,534 6,541 - -
Div Payout % 33.92% 41.43% - 67.83% 74.07% 109.89% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 420,462 417,397 418,344 408,681 407,336 404,498 406,742 2.23%
NOSH 108,928 108,980 108,943 108,981 108,913 109,029 109,046 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.56% 5.69% 7.23% 2.14% 2.55% 2.51% 3.22% -
ROE 3.82% 3.15% 1.90% 2.36% 2.17% 1.47% 0.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 323.27 212.08 100.80 412.60 317.84 217.47 100.81 117.30%
EPS 14.74 12.07 7.29 8.85 8.10 5.46 3.25 173.74%
DPS 5.00 5.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 3.86 3.83 3.84 3.75 3.74 3.71 3.73 2.30%
Adjusted Per Share Value based on latest NOSH - 109,687
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 178.26 117.01 55.59 227.63 175.24 120.03 55.65 117.14%
EPS 8.13 6.66 4.02 4.88 4.47 3.01 1.79 174.00%
DPS 2.76 2.76 0.00 3.31 3.31 3.31 0.00 -
NAPS 2.1285 2.113 2.1178 2.0689 2.0621 2.0477 2.0591 2.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.54 1.50 1.31 1.30 1.34 1.44 1.52 -
P/RPS 0.48 0.71 1.30 0.32 0.42 0.66 1.51 -53.39%
P/EPS 10.45 12.43 17.97 14.70 16.54 26.37 46.77 -63.14%
EY 9.57 8.05 5.56 6.80 6.04 3.79 2.14 171.18%
DY 3.25 3.33 0.00 4.62 4.48 4.17 0.00 -
P/NAPS 0.40 0.39 0.34 0.35 0.36 0.39 0.41 -1.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 23/08/13 29/05/13 22/02/13 23/11/12 24/08/12 25/05/12 -
Price 1.64 1.51 1.47 1.32 1.33 1.42 1.41 -
P/RPS 0.51 0.71 1.46 0.32 0.42 0.65 1.40 -48.96%
P/EPS 11.13 12.51 20.16 14.92 16.42 26.01 43.38 -59.58%
EY 8.99 7.99 4.96 6.70 6.09 3.85 2.30 147.92%
DY 3.05 3.31 0.00 4.55 4.51 4.23 0.00 -
P/NAPS 0.42 0.39 0.38 0.35 0.36 0.38 0.38 6.89%

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