[CHOOBEE] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 68.97%
YoY- 884.47%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 130,394 102,243 97,322 94,072 78,022 96,788 100,743 18.74%
PBT 13,635 8,362 15,327 10,394 5,556 13,285 4,043 124.72%
Tax -3,415 -2,057 -3,775 -2,912 -1,128 -3,332 -1,191 101.70%
NP 10,220 6,305 11,552 7,482 4,428 9,953 2,852 133.98%
-
NP to SH 10,220 6,305 11,552 7,482 4,428 9,953 2,852 133.98%
-
Tax Rate 25.05% 24.60% 24.63% 28.02% 20.30% 25.08% 29.46% -
Total Cost 120,174 95,938 85,770 86,590 73,594 86,835 97,891 14.63%
-
Net Worth 470,625 459,730 462,999 452,105 444,981 439,935 434,331 5.49%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,804 - - - - 4,355 - -
Div Payout % 95.94% - - - - 43.76% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 470,625 459,730 462,999 452,105 444,981 439,935 434,331 5.49%
NOSH 109,903 109,903 109,903 109,903 109,064 108,894 108,854 0.64%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.84% 6.17% 11.87% 7.95% 5.68% 10.28% 2.83% -
ROE 2.17% 1.37% 2.50% 1.65% 1.00% 2.26% 0.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 119.69 93.85 89.33 86.35 71.54 88.88 92.55 18.68%
EPS 9.38 5.79 10.60 6.87 4.06 9.14 2.62 133.84%
DPS 9.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 4.32 4.22 4.25 4.15 4.08 4.04 3.99 5.43%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 66.01 51.76 49.27 47.62 39.50 49.00 51.00 18.74%
EPS 5.17 3.19 5.85 3.79 2.24 5.04 1.44 134.28%
DPS 4.96 0.00 0.00 0.00 0.00 2.21 0.00 -
NAPS 2.3825 2.3273 2.3439 2.2887 2.2527 2.2271 2.1987 5.49%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.32 2.27 1.79 1.66 1.87 1.41 1.46 -
P/RPS 1.94 2.42 2.00 1.92 2.61 1.59 1.58 14.65%
P/EPS 24.73 39.22 16.88 24.17 46.06 15.43 55.73 -41.79%
EY 4.04 2.55 5.92 4.14 2.17 6.48 1.79 71.97%
DY 3.88 0.00 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.54 0.54 0.42 0.40 0.46 0.35 0.37 28.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 -
Price 2.45 2.23 2.12 1.77 1.80 1.50 1.48 -
P/RPS 2.05 2.38 2.37 2.05 2.52 1.69 1.60 17.94%
P/EPS 26.12 38.53 19.99 25.77 44.33 16.41 56.49 -40.17%
EY 3.83 2.60 5.00 3.88 2.26 6.09 1.77 67.21%
DY 3.67 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.57 0.53 0.50 0.43 0.44 0.37 0.37 33.35%

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