[CHOOBEE] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 17.22%
YoY- 68.66%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 509,183 494,622 474,274 456,994 424,031 371,659 366,204 24.55%
PBT 56,373 57,410 52,331 53,923 47,718 39,639 44,562 16.95%
Tax -12,731 -12,926 -11,788 -12,239 -12,159 -9,872 -11,147 9.25%
NP 43,642 44,484 40,543 41,684 35,559 29,767 33,415 19.46%
-
NP to SH 43,642 44,484 40,543 41,684 35,559 29,767 33,415 19.46%
-
Tax Rate 22.58% 22.52% 22.53% 22.70% 25.48% 24.90% 25.01% -
Total Cost 465,541 450,138 433,731 415,310 388,472 341,892 332,789 25.05%
-
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,843 9,804 9,804 9,804 9,804 - 4,355 47.97%
Div Payout % 17.97% 22.04% 24.18% 23.52% 27.57% - 13.04% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 505,921 496,770 493,502 483,698 470,625 459,730 462,999 6.08%
NOSH 131,690 109,903 109,903 109,903 109,903 109,903 109,903 12.80%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.57% 8.99% 8.55% 9.12% 8.39% 8.01% 9.12% -
ROE 8.63% 8.95% 8.22% 8.62% 7.56% 6.47% 7.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 389.50 454.03 435.35 419.49 389.23 341.16 336.15 10.30%
EPS 33.38 40.83 37.22 38.26 32.64 27.32 30.67 5.80%
DPS 6.00 9.00 9.00 9.00 9.00 0.00 4.00 31.00%
NAPS 3.87 4.56 4.53 4.44 4.32 4.22 4.25 -6.04%
Adjusted Per Share Value based on latest NOSH - 109,903
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 257.77 250.40 240.09 231.35 214.66 188.15 185.39 24.54%
EPS 22.09 22.52 20.52 21.10 18.00 15.07 16.92 19.43%
DPS 3.97 4.96 4.96 4.96 4.96 0.00 2.21 47.72%
NAPS 2.5612 2.5148 2.4983 2.4487 2.3825 2.3273 2.3439 6.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.72 2.26 2.38 2.38 2.32 2.27 1.79 -
P/RPS 0.44 0.50 0.55 0.57 0.60 0.67 0.53 -11.65%
P/EPS 5.15 5.53 6.40 6.22 7.11 8.31 5.84 -8.03%
EY 19.41 18.07 15.64 16.08 14.07 12.04 17.14 8.63%
DY 3.49 3.98 3.78 3.78 3.88 0.00 2.23 34.76%
P/NAPS 0.44 0.50 0.53 0.54 0.54 0.54 0.42 3.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 14/08/18 25/05/18 27/02/18 24/11/17 25/08/17 19/05/17 -
Price 1.60 1.88 2.34 2.64 2.45 2.23 2.12 -
P/RPS 0.41 0.41 0.54 0.63 0.63 0.65 0.63 -24.88%
P/EPS 4.79 4.60 6.29 6.90 7.51 8.16 6.91 -21.65%
EY 20.86 21.72 15.90 14.49 13.32 12.25 14.47 27.58%
DY 3.75 4.79 3.85 3.41 3.67 0.00 1.89 57.83%
P/NAPS 0.41 0.41 0.52 0.59 0.57 0.53 0.50 -12.38%

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