[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -53.26%
YoY- 305.05%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 456,994 329,959 199,565 97,322 369,625 275,553 197,531 74.65%
PBT 53,922 37,324 23,689 15,327 33,277 22,884 17,328 112.70%
Tax -12,239 -9,247 -5,832 -3,775 -8,564 -5,652 -4,523 93.83%
NP 41,683 28,077 17,857 11,552 24,713 17,232 12,805 119.17%
-
NP to SH 41,683 28,077 17,857 11,552 24,713 17,232 12,805 119.17%
-
Tax Rate 22.70% 24.77% 24.62% 24.63% 25.74% 24.70% 26.10% -
Total Cost 415,311 301,882 181,708 85,770 344,912 258,321 184,726 71.36%
-
Net Worth 483,698 470,625 459,730 462,999 452,105 444,415 440,274 6.45%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,804 9,804 - - 4,357 4,357 4,359 71.41%
Div Payout % 23.52% 34.92% - - 17.63% 25.28% 34.04% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 483,698 470,625 459,730 462,999 452,105 444,415 440,274 6.45%
NOSH 109,903 109,903 109,903 109,903 109,903 108,925 108,978 0.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.12% 8.51% 8.95% 11.87% 6.69% 6.25% 6.48% -
ROE 8.62% 5.97% 3.88% 2.50% 5.47% 3.88% 2.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 419.49 302.88 183.19 89.33 339.29 252.97 181.26 74.69%
EPS 38.26 25.77 16.39 10.60 22.68 15.82 11.75 119.21%
DPS 9.00 9.00 0.00 0.00 4.00 4.00 4.00 71.45%
NAPS 4.44 4.32 4.22 4.25 4.15 4.08 4.04 6.47%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 231.35 167.04 101.03 49.27 187.12 139.50 100.00 74.65%
EPS 21.10 14.21 9.04 5.85 12.51 8.72 6.48 119.21%
DPS 4.96 4.96 0.00 0.00 2.21 2.21 2.21 71.16%
NAPS 2.4487 2.3825 2.3273 2.3439 2.2887 2.2498 2.2288 6.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.38 2.32 2.27 1.79 1.66 1.87 1.41 -
P/RPS 0.57 0.77 1.24 2.00 0.49 0.74 0.78 -18.82%
P/EPS 6.22 9.00 13.85 16.88 7.32 11.82 12.00 -35.39%
EY 16.08 11.11 7.22 5.92 13.67 8.46 8.33 54.84%
DY 3.78 3.88 0.00 0.00 2.41 2.14 2.84 20.93%
P/NAPS 0.54 0.54 0.54 0.42 0.40 0.46 0.35 33.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 -
Price 2.64 2.45 2.23 2.12 1.77 1.80 1.50 -
P/RPS 0.63 0.81 1.22 2.37 0.52 0.71 0.83 -16.74%
P/EPS 6.90 9.51 13.60 19.99 7.80 11.38 12.77 -33.58%
EY 14.49 10.52 7.35 5.00 12.82 8.79 7.83 50.56%
DY 3.41 3.67 0.00 0.00 2.26 2.22 2.67 17.66%
P/NAPS 0.59 0.57 0.53 0.50 0.43 0.44 0.37 36.37%

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