[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 48.46%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 382,148 237,193 114,602 456,994 329,959 199,565 97,322 148.68%
PBT 39,774 27,176 13,735 53,922 37,324 23,689 15,327 88.73%
Tax -9,739 -6,519 -3,324 -12,239 -9,247 -5,832 -3,775 87.99%
NP 30,035 20,657 10,411 41,683 28,077 17,857 11,552 88.97%
-
NP to SH 30,035 20,657 10,411 41,683 28,077 17,857 11,552 88.97%
-
Tax Rate 24.49% 23.99% 24.20% 22.70% 24.77% 24.62% 24.63% -
Total Cost 352,113 216,536 104,191 415,311 301,882 181,708 85,770 156.16%
-
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,843 - - 9,804 9,804 - - -
Div Payout % 26.12% - - 23.52% 34.92% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
NOSH 131,690 109,903 109,903 109,903 109,903 109,903 109,903 12.80%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.86% 8.71% 9.08% 9.12% 8.51% 8.95% 11.87% -
ROE 5.94% 4.16% 2.11% 8.62% 5.97% 3.88% 2.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 292.32 217.73 105.20 419.49 302.88 183.19 89.33 120.25%
EPS 22.98 18.96 9.56 38.26 25.77 16.39 10.60 67.42%
DPS 6.00 0.00 0.00 9.00 9.00 0.00 0.00 -
NAPS 3.87 4.56 4.53 4.44 4.32 4.22 4.25 -6.04%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 193.46 120.08 58.02 231.35 167.04 101.03 49.27 148.68%
EPS 15.20 10.46 5.27 21.10 14.21 9.04 5.85 88.88%
DPS 3.97 0.00 0.00 4.96 4.96 0.00 0.00 -
NAPS 2.5612 2.5148 2.4983 2.4487 2.3825 2.3273 2.3439 6.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.72 2.26 2.38 2.38 2.32 2.27 1.79 -
P/RPS 0.59 1.04 2.26 0.57 0.77 1.24 2.00 -55.65%
P/EPS 7.49 11.92 24.90 6.22 9.00 13.85 16.88 -41.79%
EY 13.36 8.39 4.02 16.08 11.11 7.22 5.92 71.96%
DY 3.49 0.00 0.00 3.78 3.88 0.00 0.00 -
P/NAPS 0.44 0.50 0.53 0.54 0.54 0.54 0.42 3.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 -
Price 1.60 1.88 2.34 2.64 2.45 2.23 2.12 -
P/RPS 0.55 0.86 2.22 0.63 0.81 1.22 2.37 -62.20%
P/EPS 6.96 9.91 24.49 6.90 9.51 13.60 19.99 -50.47%
EY 14.36 10.09 4.08 14.49 10.52 7.35 5.00 101.91%
DY 3.75 0.00 0.00 3.41 3.67 0.00 0.00 -
P/NAPS 0.41 0.41 0.52 0.59 0.57 0.53 0.50 -12.38%

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