[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.7%
YoY- -51.1%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 275,553 197,531 100,743 461,206 361,137 253,918 144,891 53.32%
PBT 22,884 17,328 4,043 5,501 4,794 4,025 5,349 162.83%
Tax -5,652 -4,523 -1,191 429 376 3,702 -1,440 148.20%
NP 17,232 12,805 2,852 5,930 5,170 7,727 3,909 168.12%
-
NP to SH 17,232 12,805 2,852 5,930 5,170 7,727 3,909 168.12%
-
Tax Rate 24.70% 26.10% 29.46% -7.80% -7.84% -91.98% 26.92% -
Total Cost 258,321 184,726 97,891 455,276 355,967 246,191 140,982 49.57%
-
Net Worth 444,415 440,274 434,331 431,669 429,926 433,758 435,543 1.34%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,357 4,359 - - 6,530 6,539 - -
Div Payout % 25.28% 34.04% - - 126.32% 84.63% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 444,415 440,274 434,331 431,669 429,926 433,758 435,543 1.34%
NOSH 108,925 108,978 108,854 109,007 108,842 108,984 108,885 0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.25% 6.48% 2.83% 1.29% 1.43% 3.04% 2.70% -
ROE 3.88% 2.91% 0.66% 1.37% 1.20% 1.78% 0.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 252.97 181.26 92.55 423.10 331.80 232.99 133.07 53.27%
EPS 15.82 11.75 2.62 5.44 4.75 7.09 3.59 168.06%
DPS 4.00 4.00 0.00 0.00 6.00 6.00 0.00 -
NAPS 4.08 4.04 3.99 3.96 3.95 3.98 4.00 1.32%
Adjusted Per Share Value based on latest NOSH - 108,571
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 139.50 100.00 51.00 233.48 182.82 128.54 73.35 53.32%
EPS 8.72 6.48 1.44 3.00 2.62 3.91 1.98 167.95%
DPS 2.21 2.21 0.00 0.00 3.31 3.31 0.00 -
NAPS 2.2498 2.2288 2.1987 2.1853 2.1764 2.1958 2.2049 1.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.87 1.41 1.46 1.48 1.51 1.62 1.68 -
P/RPS 0.74 0.78 1.58 0.35 0.46 0.70 1.26 -29.80%
P/EPS 11.82 12.00 55.73 27.21 31.79 22.85 46.80 -59.94%
EY 8.46 8.33 1.79 3.68 3.15 4.38 2.14 149.39%
DY 2.14 2.84 0.00 0.00 3.97 3.70 0.00 -
P/NAPS 0.46 0.35 0.37 0.37 0.38 0.41 0.42 6.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 27/05/16 26/02/16 26/11/15 21/08/15 15/05/15 -
Price 1.80 1.50 1.48 1.37 1.52 1.65 1.64 -
P/RPS 0.71 0.83 1.60 0.32 0.46 0.71 1.23 -30.60%
P/EPS 11.38 12.77 56.49 25.18 32.00 23.27 45.68 -60.30%
EY 8.79 7.83 1.77 3.97 3.13 4.30 2.19 151.92%
DY 2.22 2.67 0.00 0.00 3.95 3.64 0.00 -
P/NAPS 0.44 0.37 0.37 0.35 0.38 0.41 0.41 4.80%

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