[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -51.91%
YoY- -27.04%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 369,625 275,553 197,531 100,743 461,206 361,137 253,918 28.29%
PBT 33,277 22,884 17,328 4,043 5,501 4,794 4,025 306.26%
Tax -8,564 -5,652 -4,523 -1,191 429 376 3,702 -
NP 24,713 17,232 12,805 2,852 5,930 5,170 7,727 116.31%
-
NP to SH 24,713 17,232 12,805 2,852 5,930 5,170 7,727 116.31%
-
Tax Rate 25.74% 24.70% 26.10% 29.46% -7.80% -7.84% -91.98% -
Total Cost 344,912 258,321 184,726 97,891 455,276 355,967 246,191 25.07%
-
Net Worth 452,105 444,415 440,274 434,331 431,669 429,926 433,758 2.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,357 4,357 4,359 - - 6,530 6,539 -23.61%
Div Payout % 17.63% 25.28% 34.04% - - 126.32% 84.63% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 452,105 444,415 440,274 434,331 431,669 429,926 433,758 2.78%
NOSH 109,903 108,925 108,978 108,854 109,007 108,842 108,984 0.55%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.69% 6.25% 6.48% 2.83% 1.29% 1.43% 3.04% -
ROE 5.47% 3.88% 2.91% 0.66% 1.37% 1.20% 1.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 339.29 252.97 181.26 92.55 423.10 331.80 232.99 28.32%
EPS 22.68 15.82 11.75 2.62 5.44 4.75 7.09 116.33%
DPS 4.00 4.00 4.00 0.00 0.00 6.00 6.00 -23.59%
NAPS 4.15 4.08 4.04 3.99 3.96 3.95 3.98 2.81%
Adjusted Per Share Value based on latest NOSH - 108,854
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 187.12 139.50 100.00 51.00 233.48 182.82 128.54 28.30%
EPS 12.51 8.72 6.48 1.44 3.00 2.62 3.91 116.36%
DPS 2.21 2.21 2.21 0.00 0.00 3.31 3.31 -23.51%
NAPS 2.2887 2.2498 2.2288 2.1987 2.1853 2.1764 2.1958 2.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.66 1.87 1.41 1.46 1.48 1.51 1.62 -
P/RPS 0.49 0.74 0.78 1.58 0.35 0.46 0.70 -21.07%
P/EPS 7.32 11.82 12.00 55.73 27.21 31.79 22.85 -53.01%
EY 13.67 8.46 8.33 1.79 3.68 3.15 4.38 112.82%
DY 2.41 2.14 2.84 0.00 0.00 3.97 3.70 -24.76%
P/NAPS 0.40 0.46 0.35 0.37 0.37 0.38 0.41 -1.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/02/17 29/11/16 26/08/16 27/05/16 26/02/16 26/11/15 21/08/15 -
Price 1.77 1.80 1.50 1.48 1.37 1.52 1.65 -
P/RPS 0.52 0.71 0.83 1.60 0.32 0.46 0.71 -18.67%
P/EPS 7.80 11.38 12.77 56.49 25.18 32.00 23.27 -51.58%
EY 12.82 8.79 7.83 1.77 3.97 3.13 4.30 106.46%
DY 2.26 2.22 2.67 0.00 0.00 3.95 3.64 -27.11%
P/NAPS 0.43 0.44 0.37 0.37 0.35 0.38 0.41 3.21%

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