[CHOOBEE] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 33.14%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 144,955 122,591 114,602 127,035 130,394 102,243 97,322 30.38%
PBT 12,598 13,441 13,735 16,599 13,635 8,362 15,327 -12.24%
Tax -3,220 -3,195 -3,324 -2,992 -3,415 -2,057 -3,775 -10.04%
NP 9,378 10,246 10,411 13,607 10,220 6,305 11,552 -12.96%
-
NP to SH 9,378 10,246 10,411 13,607 10,220 6,305 11,552 -12.96%
-
Tax Rate 25.56% 23.77% 24.20% 18.03% 25.05% 24.60% 24.63% -
Total Cost 135,577 112,345 104,191 113,428 120,174 95,938 85,770 35.65%
-
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,843 - - - 9,804 - - -
Div Payout % 83.64% - - - 95.94% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
NOSH 131,690 109,903 109,903 109,903 109,903 109,903 109,903 12.80%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.47% 8.36% 9.08% 10.71% 7.84% 6.17% 11.87% -
ROE 1.85% 2.06% 2.11% 2.81% 2.17% 1.37% 2.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 110.88 112.53 105.20 116.61 119.69 93.85 89.33 15.48%
EPS 7.17 9.41 9.56 12.49 9.38 5.79 10.60 -22.92%
DPS 6.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 3.87 4.56 4.53 4.44 4.32 4.22 4.25 -6.04%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 73.38 62.06 58.02 64.31 66.01 51.76 49.27 30.38%
EPS 4.75 5.19 5.27 6.89 5.17 3.19 5.85 -12.95%
DPS 3.97 0.00 0.00 0.00 4.96 0.00 0.00 -
NAPS 2.5612 2.5148 2.4983 2.4487 2.3825 2.3273 2.3439 6.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.72 2.26 2.38 2.38 2.32 2.27 1.79 -
P/RPS 1.55 2.01 2.26 2.04 1.94 2.42 2.00 -15.61%
P/EPS 23.98 24.03 24.90 19.05 24.73 39.22 16.88 26.34%
EY 4.17 4.16 4.02 5.25 4.04 2.55 5.92 -20.81%
DY 3.49 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.44 0.50 0.53 0.54 0.54 0.54 0.42 3.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 -
Price 1.60 1.88 2.34 2.64 2.45 2.23 2.12 -
P/RPS 1.44 1.67 2.22 2.26 2.05 2.38 2.37 -28.24%
P/EPS 22.30 19.99 24.49 21.14 26.12 38.53 19.99 7.55%
EY 4.48 5.00 4.08 4.73 3.83 2.60 5.00 -7.05%
DY 3.75 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 0.41 0.41 0.52 0.59 0.57 0.53 0.50 -12.38%

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