[CHOOBEE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 63.45%
YoY- 126.67%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 371,659 366,204 369,625 375,622 404,819 417,058 461,206 -13.41%
PBT 39,639 44,562 33,278 23,591 18,804 4,195 5,501 273.51%
Tax -9,872 -11,147 -8,563 -5,598 -7,796 678 429 -
NP 29,767 33,415 24,715 17,993 11,008 4,873 5,930 193.45%
-
NP to SH 29,767 33,415 24,715 17,993 11,008 4,873 5,930 193.45%
-
Tax Rate 24.90% 25.01% 25.73% 23.73% 41.46% -16.16% -7.80% -
Total Cost 341,892 332,789 344,910 357,629 393,811 412,185 455,276 -17.39%
-
Net Worth 459,730 462,999 452,105 444,981 439,935 434,331 429,942 4.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 4,355 4,355 4,355 4,355 6,545 6,545 -
Div Payout % - 13.04% 17.62% 24.21% 39.57% 134.31% 110.37% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 459,730 462,999 452,105 444,981 439,935 434,331 429,942 4.57%
NOSH 109,903 109,903 109,903 109,064 108,894 108,854 108,571 0.81%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.01% 9.12% 6.69% 4.79% 2.72% 1.17% 1.29% -
ROE 6.47% 7.22% 5.47% 4.04% 2.50% 1.12% 1.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 341.16 336.15 339.29 344.41 371.75 383.13 424.79 -13.60%
EPS 27.32 30.67 22.69 16.50 10.11 4.48 5.46 192.83%
DPS 0.00 4.00 4.00 4.00 4.00 6.00 6.00 -
NAPS 4.22 4.25 4.15 4.08 4.04 3.99 3.96 4.33%
Adjusted Per Share Value based on latest NOSH - 109,064
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 188.15 185.39 187.12 190.15 204.93 211.13 233.48 -13.41%
EPS 15.07 16.92 12.51 9.11 5.57 2.47 3.00 193.59%
DPS 0.00 2.21 2.21 2.21 2.21 3.31 3.31 -
NAPS 2.3273 2.3439 2.2887 2.2527 2.2271 2.1987 2.1765 4.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.27 1.79 1.66 1.87 1.41 1.46 1.48 -
P/RPS 0.67 0.53 0.49 0.54 0.38 0.38 0.35 54.23%
P/EPS 8.31 5.84 7.32 11.33 13.95 32.61 27.10 -54.55%
EY 12.04 17.14 13.67 8.82 7.17 3.07 3.69 120.14%
DY 0.00 2.23 2.41 2.14 2.84 4.11 4.05 -
P/NAPS 0.54 0.42 0.40 0.46 0.35 0.37 0.37 28.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 26/02/16 -
Price 2.23 2.12 1.77 1.80 1.50 1.48 1.37 -
P/RPS 0.65 0.63 0.52 0.52 0.40 0.39 0.32 60.45%
P/EPS 8.16 6.91 7.80 10.91 14.84 33.06 25.08 -52.72%
EY 12.25 14.47 12.82 9.17 6.74 3.02 3.99 111.38%
DY 0.00 1.89 2.26 2.22 2.67 4.05 4.38 -
P/NAPS 0.53 0.50 0.43 0.44 0.37 0.37 0.35 31.90%

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