[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.2%
YoY- -57.28%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 481,516 481,693 469,506 461,556 446,976 408,229 401,352 3.08%
PBT 6,392 18,032 25,937 16,265 34,290 25,557 24,936 -20.28%
Tax 501 -5,554 -4,529 -4,502 -6,758 -8,086 -8,549 -
NP 6,893 12,477 21,408 11,762 27,532 17,470 16,386 -13.43%
-
NP to SH 6,893 12,477 21,408 11,762 27,532 17,470 16,386 -13.43%
-
Tax Rate -7.84% 30.80% 17.46% 27.68% 19.71% 31.64% 34.28% -
Total Cost 474,622 469,216 448,098 449,793 419,444 390,758 384,965 3.54%
-
Net Worth 429,926 429,226 420,462 407,336 400,326 370,739 367,432 2.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,707 8,715 7,261 8,713 8,726 8,474 8,446 0.50%
Div Payout % 126.32% 69.85% 33.92% 74.07% 31.70% 48.50% 51.55% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 429,926 429,226 420,462 407,336 400,326 370,739 367,432 2.65%
NOSH 108,842 108,940 108,928 108,913 109,080 105,925 105,584 0.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.43% 2.59% 4.56% 2.55% 6.16% 4.28% 4.08% -
ROE 1.60% 2.91% 5.09% 2.89% 6.88% 4.71% 4.46% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 442.40 442.16 431.02 423.78 409.77 385.39 380.13 2.55%
EPS 6.33 11.45 19.65 10.80 25.24 16.49 15.52 -13.87%
DPS 8.00 8.00 6.67 8.00 8.00 8.00 8.00 0.00%
NAPS 3.95 3.94 3.86 3.74 3.67 3.50 3.48 2.13%
Adjusted Per Share Value based on latest NOSH - 109,125
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 243.76 243.85 237.68 233.66 226.28 206.66 203.18 3.07%
EPS 3.49 6.32 10.84 5.95 13.94 8.84 8.30 -13.43%
DPS 4.41 4.41 3.68 4.41 4.42 4.29 4.28 0.49%
NAPS 2.1764 2.1729 2.1285 2.0621 2.0266 1.8768 1.8601 2.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.51 1.76 1.54 1.34 1.35 1.91 1.50 -
P/RPS 0.34 0.40 0.36 0.32 0.33 0.50 0.39 -2.25%
P/EPS 23.84 15.37 7.84 12.41 5.35 11.58 9.66 16.24%
EY 4.19 6.51 12.76 8.06 18.70 8.64 10.35 -13.98%
DY 5.30 4.55 4.33 5.97 5.93 4.19 5.33 -0.09%
P/NAPS 0.38 0.45 0.40 0.36 0.37 0.55 0.43 -2.03%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 21/11/14 22/11/13 23/11/12 18/11/11 26/11/10 20/11/09 -
Price 1.52 1.68 1.64 1.33 1.41 1.95 1.50 -
P/RPS 0.34 0.38 0.38 0.31 0.34 0.51 0.39 -2.25%
P/EPS 24.00 14.67 8.34 12.31 5.59 11.82 9.66 16.37%
EY 4.17 6.82 11.98 8.12 17.90 8.46 10.35 -14.05%
DY 5.26 4.76 4.07 6.02 5.67 4.10 5.33 -0.21%
P/NAPS 0.38 0.43 0.42 0.36 0.38 0.56 0.43 -2.03%

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