[CHOOBEE] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 119.23%
YoY- 677.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 124,246 121,016 116,008 116,940 121,003 121,308 109,819 8.56%
PBT 5,600 3,874 4,050 3,839 3,405 6,562 9,486 -29.60%
Tax -2,064 -1,003 -1,099 2,523 -503 -1,349 -1,544 21.32%
NP 3,536 2,871 2,951 6,362 2,902 5,213 7,942 -41.66%
-
NP to SH 3,536 2,871 2,951 6,362 2,902 5,213 7,942 -41.66%
-
Tax Rate 36.86% 25.89% 27.14% -65.72% 14.77% 20.56% 16.28% -
Total Cost 120,710 118,145 113,057 110,578 118,101 116,095 101,877 11.96%
-
Net Worth 428,672 425,212 429,038 425,948 421,117 417,694 418,344 1.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,528 6,524 - - - 5,452 - -
Div Payout % 184.62% 227.27% - - - 104.60% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 428,672 425,212 429,038 425,948 421,117 417,694 418,344 1.63%
NOSH 108,800 108,749 108,892 108,938 109,097 109,058 108,943 -0.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.85% 2.37% 2.54% 5.44% 2.40% 4.30% 7.23% -
ROE 0.82% 0.68% 0.69% 1.49% 0.69% 1.25% 1.90% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.20 111.28 106.53 107.35 110.91 111.23 100.80 8.66%
EPS 3.25 2.64 2.71 5.84 2.66 4.78 7.29 -41.61%
DPS 6.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.94 3.91 3.94 3.91 3.86 3.83 3.84 1.72%
Adjusted Per Share Value based on latest NOSH - 108,938
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 62.90 61.26 58.73 59.20 61.26 61.41 55.59 8.57%
EPS 1.79 1.45 1.49 3.22 1.47 2.64 4.02 -41.66%
DPS 3.30 3.30 0.00 0.00 0.00 2.76 0.00 -
NAPS 2.1701 2.1526 2.172 2.1563 2.1319 2.1145 2.1178 1.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.76 1.90 1.76 1.57 1.54 1.50 1.31 -
P/RPS 1.54 1.71 1.65 1.46 1.39 1.35 1.30 11.94%
P/EPS 54.15 71.97 64.94 26.88 57.89 31.38 17.97 108.48%
EY 1.85 1.39 1.54 3.72 1.73 3.19 5.56 -51.95%
DY 3.41 3.16 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.45 0.49 0.45 0.40 0.40 0.39 0.34 20.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 26/05/14 21/02/14 22/11/13 23/08/13 29/05/13 -
Price 1.68 1.86 1.95 1.61 1.64 1.51 1.47 -
P/RPS 1.47 1.67 1.83 1.50 1.48 1.36 1.46 0.45%
P/EPS 51.69 70.45 71.96 27.57 61.65 31.59 20.16 87.22%
EY 1.93 1.42 1.39 3.63 1.62 3.17 4.96 -46.67%
DY 3.57 3.23 0.00 0.00 0.00 3.31 0.00 -
P/NAPS 0.43 0.48 0.49 0.41 0.42 0.39 0.38 8.58%

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