[CHOOBEE] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 275.26%
YoY- -27.04%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 94,072 78,022 96,788 100,743 100,069 107,219 109,027 -9.32%
PBT 10,394 5,556 13,285 4,043 707 769 -1,324 -
Tax -2,912 -1,128 -3,332 -1,191 53 -3,326 5,142 -
NP 7,482 4,428 9,953 2,852 760 -2,557 3,818 56.27%
-
NP to SH 7,482 4,428 9,953 2,852 760 -2,557 3,818 56.27%
-
Tax Rate 28.02% 20.30% 25.08% 29.46% -7.50% 432.51% - -
Total Cost 86,590 73,594 86,835 97,891 99,309 109,776 105,209 -12.12%
-
Net Worth 452,105 444,981 439,935 434,331 429,942 429,793 434,161 2.72%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 4,355 - - - 6,545 -
Div Payout % - - 43.76% - - - 171.43% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 452,105 444,981 439,935 434,331 429,942 429,793 434,161 2.72%
NOSH 109,903 109,064 108,894 108,854 108,571 108,808 109,085 0.49%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.95% 5.68% 10.28% 2.83% 0.76% -2.38% 3.50% -
ROE 1.65% 1.00% 2.26% 0.66% 0.18% -0.59% 0.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 86.35 71.54 88.88 92.55 92.17 98.54 99.95 -9.25%
EPS 6.87 4.06 9.14 2.62 0.70 -2.35 3.50 56.44%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 4.15 4.08 4.04 3.99 3.96 3.95 3.98 2.81%
Adjusted Per Share Value based on latest NOSH - 108,854
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 47.62 39.50 49.00 51.00 50.66 54.28 55.19 -9.32%
EPS 3.79 2.24 5.04 1.44 0.38 -1.29 1.93 56.49%
DPS 0.00 0.00 2.21 0.00 0.00 0.00 3.31 -
NAPS 2.2887 2.2527 2.2271 2.1987 2.1765 2.1758 2.1979 2.72%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.66 1.87 1.41 1.46 1.48 1.51 1.62 -
P/RPS 1.92 2.61 1.59 1.58 1.61 1.53 1.62 11.93%
P/EPS 24.17 46.06 15.43 55.73 211.43 -64.26 46.29 -35.02%
EY 4.14 2.17 6.48 1.79 0.47 -1.56 2.16 53.99%
DY 0.00 0.00 2.84 0.00 0.00 0.00 3.70 -
P/NAPS 0.40 0.46 0.35 0.37 0.37 0.38 0.41 -1.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/02/17 29/11/16 26/08/16 27/05/16 26/02/16 26/11/15 21/08/15 -
Price 1.77 1.80 1.50 1.48 1.37 1.52 1.65 -
P/RPS 2.05 2.52 1.69 1.60 1.49 1.54 1.65 15.49%
P/EPS 25.77 44.33 16.41 56.49 195.71 -64.68 47.14 -33.02%
EY 3.88 2.26 6.09 1.77 0.51 -1.55 2.12 49.34%
DY 0.00 0.00 2.67 0.00 0.00 0.00 3.64 -
P/NAPS 0.43 0.44 0.37 0.37 0.35 0.38 0.41 3.21%

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