[CHOOBEE] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -166.97%
YoY- -172.31%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 96,788 100,743 100,069 107,219 109,027 144,891 133,000 -19.10%
PBT 13,285 4,043 707 769 -1,324 5,349 3,232 156.82%
Tax -3,332 -1,191 53 -3,326 5,142 -1,440 -464 272.66%
NP 9,953 2,852 760 -2,557 3,818 3,909 2,768 134.88%
-
NP to SH 9,953 2,852 760 -2,557 3,818 3,909 2,768 134.88%
-
Tax Rate 25.08% 29.46% -7.50% 432.51% - 26.92% 14.36% -
Total Cost 86,835 97,891 99,309 109,776 105,209 140,982 130,232 -23.69%
-
Net Worth 439,935 434,331 429,942 429,793 434,161 435,543 432,636 1.12%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,355 - - - 6,545 - - -
Div Payout % 43.76% - - - 171.43% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 439,935 434,331 429,942 429,793 434,161 435,543 432,636 1.12%
NOSH 108,894 108,854 108,571 108,808 109,085 108,885 108,976 -0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.28% 2.83% 0.76% -2.38% 3.50% 2.70% 2.08% -
ROE 2.26% 0.66% 0.18% -0.59% 0.88% 0.90% 0.64% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 88.88 92.55 92.17 98.54 99.95 133.07 122.04 -19.06%
EPS 9.14 2.62 0.70 -2.35 3.50 3.59 2.54 135.00%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.04 3.99 3.96 3.95 3.98 4.00 3.97 1.17%
Adjusted Per Share Value based on latest NOSH - 108,808
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.00 51.00 50.66 54.28 55.19 73.35 67.33 -19.10%
EPS 5.04 1.44 0.38 -1.29 1.93 1.98 1.40 135.07%
DPS 2.21 0.00 0.00 0.00 3.31 0.00 0.00 -
NAPS 2.2271 2.1987 2.1765 2.1758 2.1979 2.2049 2.1902 1.12%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.41 1.46 1.48 1.51 1.62 1.68 1.70 -
P/RPS 1.59 1.58 1.61 1.53 1.62 1.26 1.39 9.38%
P/EPS 15.43 55.73 211.43 -64.26 46.29 46.80 66.93 -62.43%
EY 6.48 1.79 0.47 -1.56 2.16 2.14 1.49 166.67%
DY 2.84 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.38 0.41 0.42 0.43 -12.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 26/11/15 21/08/15 15/05/15 13/02/15 -
Price 1.50 1.48 1.37 1.52 1.65 1.64 1.55 -
P/RPS 1.69 1.60 1.49 1.54 1.65 1.23 1.27 21.00%
P/EPS 16.41 56.49 195.71 -64.68 47.14 45.68 61.02 -58.36%
EY 6.09 1.77 0.51 -1.55 2.12 2.19 1.64 139.99%
DY 2.67 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.38 0.41 0.41 0.39 -3.45%

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