[CHOOBEE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 45.62%
YoY- -22.54%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 469,070 455,619 443,678 449,545 449,655 459,644 456,351 1.84%
PBT 23,292 19,760 20,407 16,964 12,505 16,958 17,397 21.41%
Tax -873 -2,885 -3,564 -2,926 -2,865 -4,770 -4,072 -64.07%
NP 22,419 16,875 16,843 14,038 9,640 12,188 13,325 41.32%
-
NP to SH 22,419 16,875 16,843 14,038 9,640 12,188 13,325 41.32%
-
Tax Rate 3.75% 14.60% 17.46% 17.25% 22.91% 28.13% 23.41% -
Total Cost 446,651 438,744 426,835 435,507 440,015 447,456 443,026 0.54%
-
Net Worth 425,948 421,117 417,694 418,344 329,062 408,129 404,238 3.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,452 10,907 5,452 6,537 6,537 6,537 6,537 -11.36%
Div Payout % 24.32% 64.64% 32.38% 46.57% 67.82% 53.64% 49.06% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 425,948 421,117 417,694 418,344 329,062 408,129 404,238 3.53%
NOSH 108,938 109,097 109,058 108,943 109,687 109,125 108,959 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.78% 3.70% 3.80% 3.12% 2.14% 2.65% 2.92% -
ROE 5.26% 4.01% 4.03% 3.36% 2.93% 2.99% 3.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 430.58 417.62 406.83 412.64 409.94 421.21 418.83 1.85%
EPS 20.58 15.47 15.44 12.89 8.79 11.17 12.23 41.34%
DPS 5.00 10.00 5.00 6.00 6.00 6.00 6.00 -11.41%
NAPS 3.91 3.86 3.83 3.84 3.00 3.74 3.71 3.55%
Adjusted Per Share Value based on latest NOSH - 108,943
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 237.46 230.65 224.61 227.58 227.63 232.69 231.02 1.84%
EPS 11.35 8.54 8.53 7.11 4.88 6.17 6.75 41.27%
DPS 2.76 5.52 2.76 3.31 3.31 3.31 3.31 -11.38%
NAPS 2.1563 2.1319 2.1145 2.1178 1.6658 2.0661 2.0464 3.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.54 1.50 1.31 1.30 1.34 1.44 -
P/RPS 0.36 0.37 0.37 0.32 0.32 0.32 0.34 3.87%
P/EPS 7.63 9.96 9.71 10.17 14.79 12.00 11.77 -25.03%
EY 13.11 10.04 10.30 9.84 6.76 8.33 8.49 33.49%
DY 3.18 6.49 3.33 4.58 4.62 4.48 4.17 -16.48%
P/NAPS 0.40 0.40 0.39 0.34 0.43 0.36 0.39 1.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 23/08/13 29/05/13 22/02/13 23/11/12 24/08/12 -
Price 1.61 1.64 1.51 1.47 1.32 1.33 1.42 -
P/RPS 0.37 0.39 0.37 0.36 0.32 0.32 0.34 5.78%
P/EPS 7.82 10.60 9.78 11.41 15.02 11.91 11.61 -23.10%
EY 12.78 9.43 10.23 8.77 6.66 8.40 8.61 30.02%
DY 3.11 6.10 3.31 4.08 4.55 4.51 4.23 -18.49%
P/NAPS 0.41 0.42 0.39 0.38 0.44 0.36 0.38 5.18%

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