[CHOOBEE] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 35.2%
YoY- 585.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 456,994 424,031 371,659 366,204 369,625 375,622 404,819 8.39%
PBT 53,923 47,718 39,639 44,562 33,278 23,591 18,804 101.45%
Tax -12,239 -12,159 -9,872 -11,147 -8,563 -5,598 -7,796 34.96%
NP 41,684 35,559 29,767 33,415 24,715 17,993 11,008 142.35%
-
NP to SH 41,684 35,559 29,767 33,415 24,715 17,993 11,008 142.35%
-
Tax Rate 22.70% 25.48% 24.90% 25.01% 25.73% 23.73% 41.46% -
Total Cost 415,310 388,472 341,892 332,789 344,910 357,629 393,811 3.59%
-
Net Worth 483,698 470,625 459,730 462,999 452,105 444,981 439,935 6.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,804 9,804 - 4,355 4,355 4,355 4,355 71.51%
Div Payout % 23.52% 27.57% - 13.04% 17.62% 24.21% 39.57% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 483,698 470,625 459,730 462,999 452,105 444,981 439,935 6.50%
NOSH 109,903 109,903 109,903 109,903 109,903 109,064 108,894 0.61%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.12% 8.39% 8.01% 9.12% 6.69% 4.79% 2.72% -
ROE 8.62% 7.56% 6.47% 7.22% 5.47% 4.04% 2.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 419.49 389.23 341.16 336.15 339.29 344.41 371.75 8.36%
EPS 38.26 32.64 27.32 30.67 22.69 16.50 10.11 142.25%
DPS 9.00 9.00 0.00 4.00 4.00 4.00 4.00 71.45%
NAPS 4.44 4.32 4.22 4.25 4.15 4.08 4.04 6.47%
Adjusted Per Share Value based on latest NOSH - 109,903
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 231.35 214.66 188.15 185.39 187.12 190.15 204.93 8.39%
EPS 21.10 18.00 15.07 16.92 12.51 9.11 5.57 142.41%
DPS 4.96 4.96 0.00 2.21 2.21 2.21 2.21 71.16%
NAPS 2.4487 2.3825 2.3273 2.3439 2.2887 2.2527 2.2271 6.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.38 2.32 2.27 1.79 1.66 1.87 1.41 -
P/RPS 0.57 0.60 0.67 0.53 0.49 0.54 0.38 30.94%
P/EPS 6.22 7.11 8.31 5.84 7.32 11.33 13.95 -41.55%
EY 16.08 14.07 12.04 17.14 13.67 8.82 7.17 71.08%
DY 3.78 3.88 0.00 2.23 2.41 2.14 2.84 20.93%
P/NAPS 0.54 0.54 0.54 0.42 0.40 0.46 0.35 33.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 19/05/17 17/02/17 29/11/16 26/08/16 -
Price 2.64 2.45 2.23 2.12 1.77 1.80 1.50 -
P/RPS 0.63 0.63 0.65 0.63 0.52 0.52 0.40 35.25%
P/EPS 6.90 7.51 8.16 6.91 7.80 10.91 14.84 -39.89%
EY 14.49 13.32 12.25 14.47 12.82 9.17 6.74 66.34%
DY 3.41 3.67 0.00 1.89 2.26 2.22 2.67 17.66%
P/NAPS 0.59 0.57 0.53 0.50 0.43 0.44 0.37 36.37%

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