[CHOOBEE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.53%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 443,678 449,545 449,655 459,644 456,351 449,645 448,710 -0.74%
PBT 20,407 16,964 12,505 16,958 17,397 23,456 30,478 -23.48%
Tax -3,564 -2,926 -2,865 -4,770 -4,072 -5,333 -6,463 -32.77%
NP 16,843 14,038 9,640 12,188 13,325 18,123 24,015 -21.07%
-
NP to SH 16,843 14,038 9,640 12,188 13,325 18,123 24,015 -21.07%
-
Tax Rate 17.46% 17.25% 22.91% 28.13% 23.41% 22.74% 21.21% -
Total Cost 426,835 435,507 440,015 447,456 443,026 431,522 424,695 0.33%
-
Net Worth 417,694 418,344 329,062 408,129 404,238 406,742 403,724 2.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,452 6,537 6,537 6,537 6,537 6,540 6,540 -11.43%
Div Payout % 32.38% 46.57% 67.82% 53.64% 49.06% 36.09% 27.24% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 417,694 418,344 329,062 408,129 404,238 406,742 403,724 2.29%
NOSH 109,058 108,943 109,687 109,125 108,959 109,046 109,114 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.80% 3.12% 2.14% 2.65% 2.92% 4.03% 5.35% -
ROE 4.03% 3.36% 2.93% 2.99% 3.30% 4.46% 5.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 406.83 412.64 409.94 421.21 418.83 412.34 411.23 -0.71%
EPS 15.44 12.89 8.79 11.17 12.23 16.62 22.01 -21.06%
DPS 5.00 6.00 6.00 6.00 6.00 6.00 6.00 -11.45%
NAPS 3.83 3.84 3.00 3.74 3.71 3.73 3.70 2.33%
Adjusted Per Share Value based on latest NOSH - 109,125
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 224.61 227.58 227.63 232.69 231.02 227.63 227.15 -0.74%
EPS 8.53 7.11 4.88 6.17 6.75 9.17 12.16 -21.06%
DPS 2.76 3.31 3.31 3.31 3.31 3.31 3.31 -11.41%
NAPS 2.1145 2.1178 1.6658 2.0661 2.0464 2.0591 2.0438 2.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.50 1.31 1.30 1.34 1.44 1.52 1.46 -
P/RPS 0.37 0.32 0.32 0.32 0.34 0.37 0.36 1.84%
P/EPS 9.71 10.17 14.79 12.00 11.77 9.15 6.63 28.99%
EY 10.30 9.84 6.76 8.33 8.49 10.93 15.07 -22.42%
DY 3.33 4.58 4.62 4.48 4.17 3.95 4.11 -13.10%
P/NAPS 0.39 0.34 0.43 0.36 0.39 0.41 0.39 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 22/02/13 23/11/12 24/08/12 25/05/12 27/02/12 -
Price 1.51 1.47 1.32 1.33 1.42 1.41 1.57 -
P/RPS 0.37 0.36 0.32 0.32 0.34 0.34 0.38 -1.76%
P/EPS 9.78 11.41 15.02 11.91 11.61 8.48 7.13 23.47%
EY 10.23 8.77 6.66 8.40 8.61 11.79 14.02 -18.96%
DY 3.31 4.08 4.55 4.51 4.23 4.26 3.82 -9.11%
P/NAPS 0.39 0.38 0.44 0.36 0.38 0.38 0.42 -4.82%

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