[CHOOBEE] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -53.62%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 133,000 124,246 121,016 116,008 116,940 121,003 121,308 6.30%
PBT 3,232 5,600 3,874 4,050 3,839 3,405 6,562 -37.55%
Tax -464 -2,064 -1,003 -1,099 2,523 -503 -1,349 -50.81%
NP 2,768 3,536 2,871 2,951 6,362 2,902 5,213 -34.35%
-
NP to SH 2,768 3,536 2,871 2,951 6,362 2,902 5,213 -34.35%
-
Tax Rate 14.36% 36.86% 25.89% 27.14% -65.72% 14.77% 20.56% -
Total Cost 130,232 120,710 118,145 113,057 110,578 118,101 116,095 7.93%
-
Net Worth 432,636 428,672 425,212 429,038 425,948 421,117 417,694 2.36%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 6,528 6,524 - - - 5,452 -
Div Payout % - 184.62% 227.27% - - - 104.60% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 432,636 428,672 425,212 429,038 425,948 421,117 417,694 2.36%
NOSH 108,976 108,800 108,749 108,892 108,938 109,097 109,058 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.08% 2.85% 2.37% 2.54% 5.44% 2.40% 4.30% -
ROE 0.64% 0.82% 0.68% 0.69% 1.49% 0.69% 1.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 122.04 114.20 111.28 106.53 107.35 110.91 111.23 6.36%
EPS 2.54 3.25 2.64 2.71 5.84 2.66 4.78 -34.31%
DPS 0.00 6.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 3.97 3.94 3.91 3.94 3.91 3.86 3.83 2.41%
Adjusted Per Share Value based on latest NOSH - 108,892
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 67.33 62.90 61.26 58.73 59.20 61.26 61.41 6.30%
EPS 1.40 1.79 1.45 1.49 3.22 1.47 2.64 -34.40%
DPS 0.00 3.30 3.30 0.00 0.00 0.00 2.76 -
NAPS 2.1902 2.1701 2.1526 2.172 2.1563 2.1319 2.1145 2.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 1.76 1.90 1.76 1.57 1.54 1.50 -
P/RPS 1.39 1.54 1.71 1.65 1.46 1.39 1.35 1.96%
P/EPS 66.93 54.15 71.97 64.94 26.88 57.89 31.38 65.46%
EY 1.49 1.85 1.39 1.54 3.72 1.73 3.19 -39.71%
DY 0.00 3.41 3.16 0.00 0.00 0.00 3.33 -
P/NAPS 0.43 0.45 0.49 0.45 0.40 0.40 0.39 6.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 21/11/14 22/08/14 26/05/14 21/02/14 22/11/13 23/08/13 -
Price 1.55 1.68 1.86 1.95 1.61 1.64 1.51 -
P/RPS 1.27 1.47 1.67 1.83 1.50 1.48 1.36 -4.44%
P/EPS 61.02 51.69 70.45 71.96 27.57 61.65 31.59 54.91%
EY 1.64 1.93 1.42 1.39 3.63 1.62 3.17 -35.47%
DY 0.00 3.57 3.23 0.00 0.00 0.00 3.31 -
P/NAPS 0.39 0.43 0.48 0.49 0.41 0.42 0.39 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