[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -86.84%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 494,270 361,270 237,024 116,008 469,070 352,130 231,127 65.75%
PBT 16,756 13,524 7,924 4,050 23,293 19,453 16,047 2.91%
Tax -4,630 -4,166 -2,102 -1,099 -874 -3,397 -2,893 36.70%
NP 12,126 9,358 5,822 2,951 22,419 16,056 13,154 -5.26%
-
NP to SH 12,126 9,358 5,822 2,951 22,419 16,056 13,154 -5.26%
-
Tax Rate 27.63% 30.80% 26.53% 27.14% 3.75% 17.46% 18.03% -
Total Cost 482,144 351,912 231,202 113,057 446,651 336,074 217,973 69.52%
-
Net Worth 432,526 429,226 426,292 429,038 425,920 420,462 417,397 2.39%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,536 6,536 6,541 - 5,446 5,446 5,449 12.85%
Div Payout % 53.91% 69.85% 112.36% - 24.29% 33.92% 41.43% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 432,526 429,226 426,292 429,038 425,920 420,462 417,397 2.39%
NOSH 108,948 108,940 109,026 108,892 108,931 108,928 108,980 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.45% 2.59% 2.46% 2.54% 4.78% 4.56% 5.69% -
ROE 2.80% 2.18% 1.37% 0.69% 5.26% 3.82% 3.15% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 453.67 331.62 217.40 106.53 430.61 323.27 212.08 65.79%
EPS 11.13 8.59 5.34 2.71 20.58 14.74 12.07 -5.24%
DPS 6.00 6.00 6.00 0.00 5.00 5.00 5.00 12.88%
NAPS 3.97 3.94 3.91 3.94 3.91 3.86 3.83 2.41%
Adjusted Per Share Value based on latest NOSH - 108,892
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 250.22 182.89 119.99 58.73 237.46 178.26 117.01 65.75%
EPS 6.14 4.74 2.95 1.49 11.35 8.13 6.66 -5.26%
DPS 3.31 3.31 3.31 0.00 2.76 2.76 2.76 12.84%
NAPS 2.1896 2.1729 2.158 2.172 2.1562 2.1285 2.113 2.39%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 1.76 1.90 1.76 1.57 1.54 1.50 -
P/RPS 0.37 0.53 0.87 1.65 0.36 0.48 0.71 -35.16%
P/EPS 15.27 20.49 35.58 64.94 7.63 10.45 12.43 14.66%
EY 6.55 4.88 2.81 1.54 13.11 9.57 8.05 -12.81%
DY 3.53 3.41 3.16 0.00 3.18 3.25 3.33 3.95%
P/NAPS 0.43 0.45 0.49 0.45 0.40 0.40 0.39 6.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 21/11/14 22/08/14 26/05/14 21/02/14 22/11/13 23/08/13 -
Price 1.55 1.68 1.86 1.95 1.61 1.64 1.51 -
P/RPS 0.34 0.51 0.86 1.83 0.37 0.51 0.71 -38.70%
P/EPS 13.93 19.56 34.83 71.96 7.82 11.13 12.51 7.40%
EY 7.18 5.11 2.87 1.39 12.78 8.99 7.99 -6.85%
DY 3.87 3.57 3.23 0.00 3.11 3.05 3.31 10.95%
P/NAPS 0.39 0.43 0.48 0.49 0.41 0.42 0.39 0.00%

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