[CHOOBEE] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 37.36%
YoY- 316.78%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 424,031 371,659 366,204 369,625 375,622 404,819 417,058 1.11%
PBT 47,718 39,639 44,562 33,278 23,591 18,804 4,195 405.03%
Tax -12,159 -9,872 -11,147 -8,563 -5,598 -7,796 678 -
NP 35,559 29,767 33,415 24,715 17,993 11,008 4,873 275.75%
-
NP to SH 35,559 29,767 33,415 24,715 17,993 11,008 4,873 275.75%
-
Tax Rate 25.48% 24.90% 25.01% 25.73% 23.73% 41.46% -16.16% -
Total Cost 388,472 341,892 332,789 344,910 357,629 393,811 412,185 -3.86%
-
Net Worth 470,625 459,730 462,999 452,105 444,981 439,935 434,331 5.49%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,804 - 4,355 4,355 4,355 4,355 6,545 30.88%
Div Payout % 27.57% - 13.04% 17.62% 24.21% 39.57% 134.31% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 470,625 459,730 462,999 452,105 444,981 439,935 434,331 5.49%
NOSH 109,903 109,903 109,903 109,903 109,064 108,894 108,854 0.64%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.39% 8.01% 9.12% 6.69% 4.79% 2.72% 1.17% -
ROE 7.56% 6.47% 7.22% 5.47% 4.04% 2.50% 1.12% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 389.23 341.16 336.15 339.29 344.41 371.75 383.13 1.05%
EPS 32.64 27.32 30.67 22.69 16.50 10.11 4.48 275.36%
DPS 9.00 0.00 4.00 4.00 4.00 4.00 6.00 31.00%
NAPS 4.32 4.22 4.25 4.15 4.08 4.04 3.99 5.43%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 214.66 188.15 185.39 187.12 190.15 204.93 211.13 1.11%
EPS 18.00 15.07 16.92 12.51 9.11 5.57 2.47 275.42%
DPS 4.96 0.00 2.21 2.21 2.21 2.21 3.31 30.91%
NAPS 2.3825 2.3273 2.3439 2.2887 2.2527 2.2271 2.1987 5.49%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.32 2.27 1.79 1.66 1.87 1.41 1.46 -
P/RPS 0.60 0.67 0.53 0.49 0.54 0.38 0.38 35.55%
P/EPS 7.11 8.31 5.84 7.32 11.33 13.95 32.61 -63.74%
EY 14.07 12.04 17.14 13.67 8.82 7.17 3.07 175.65%
DY 3.88 0.00 2.23 2.41 2.14 2.84 4.11 -3.76%
P/NAPS 0.54 0.54 0.42 0.40 0.46 0.35 0.37 28.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 -
Price 2.45 2.23 2.12 1.77 1.80 1.50 1.48 -
P/RPS 0.63 0.65 0.63 0.52 0.52 0.40 0.39 37.63%
P/EPS 7.51 8.16 6.91 7.80 10.91 14.84 33.06 -62.73%
EY 13.32 12.25 14.47 12.82 9.17 6.74 3.02 168.70%
DY 3.67 0.00 1.89 2.26 2.22 2.67 4.05 -6.35%
P/NAPS 0.57 0.53 0.50 0.43 0.44 0.37 0.37 33.35%

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