[CHOOBEE] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 23.16%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 109,027 144,891 133,000 124,246 121,016 116,008 116,940 -4.57%
PBT -1,324 5,349 3,232 5,600 3,874 4,050 3,839 -
Tax 5,142 -1,440 -464 -2,064 -1,003 -1,099 2,523 60.95%
NP 3,818 3,909 2,768 3,536 2,871 2,951 6,362 -28.91%
-
NP to SH 3,818 3,909 2,768 3,536 2,871 2,951 6,362 -28.91%
-
Tax Rate - 26.92% 14.36% 36.86% 25.89% 27.14% -65.72% -
Total Cost 105,209 140,982 130,232 120,710 118,145 113,057 110,578 -3.27%
-
Net Worth 434,161 435,543 432,636 428,672 425,212 429,038 425,948 1.28%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,545 - - 6,528 6,524 - - -
Div Payout % 171.43% - - 184.62% 227.27% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 434,161 435,543 432,636 428,672 425,212 429,038 425,948 1.28%
NOSH 109,085 108,885 108,976 108,800 108,749 108,892 108,938 0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.50% 2.70% 2.08% 2.85% 2.37% 2.54% 5.44% -
ROE 0.88% 0.90% 0.64% 0.82% 0.68% 0.69% 1.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 99.95 133.07 122.04 114.20 111.28 106.53 107.35 -4.66%
EPS 3.50 3.59 2.54 3.25 2.64 2.71 5.84 -28.98%
DPS 6.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 3.98 4.00 3.97 3.94 3.91 3.94 3.91 1.19%
Adjusted Per Share Value based on latest NOSH - 108,800
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.19 73.35 67.33 62.90 61.26 58.73 59.20 -4.58%
EPS 1.93 1.98 1.40 1.79 1.45 1.49 3.22 -28.97%
DPS 3.31 0.00 0.00 3.30 3.30 0.00 0.00 -
NAPS 2.1979 2.2049 2.1902 2.1701 2.1526 2.172 2.1563 1.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.62 1.68 1.70 1.76 1.90 1.76 1.57 -
P/RPS 1.62 1.26 1.39 1.54 1.71 1.65 1.46 7.19%
P/EPS 46.29 46.80 66.93 54.15 71.97 64.94 26.88 43.81%
EY 2.16 2.14 1.49 1.85 1.39 1.54 3.72 -30.46%
DY 3.70 0.00 0.00 3.41 3.16 0.00 0.00 -
P/NAPS 0.41 0.42 0.43 0.45 0.49 0.45 0.40 1.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 15/05/15 13/02/15 21/11/14 22/08/14 26/05/14 21/02/14 -
Price 1.65 1.64 1.55 1.68 1.86 1.95 1.61 -
P/RPS 1.65 1.23 1.27 1.47 1.67 1.83 1.50 6.57%
P/EPS 47.14 45.68 61.02 51.69 70.45 71.96 27.57 43.12%
EY 2.12 2.19 1.64 1.93 1.42 1.39 3.63 -30.19%
DY 3.64 0.00 0.00 3.57 3.23 0.00 0.00 -
P/NAPS 0.41 0.41 0.39 0.43 0.48 0.49 0.41 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