[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

21-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 7.16%

YoY- -41.72%

Quarter Report

CBM-Q3 2014 Financial Statements - FINAL.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	439,945	367,404	481,516	481,693	469,506	461,556	446,976	-0.26%
YoY %	19.74%	-23.70%	-0.04%	2.60%	1.72%	3.26%	-	-
Horiz. %	98.43%	82.20%	107.73%	107.77%	105.04%	103.26%	100.00%	-
PBT	49,765	30,512	6,392	18,032	25,937	16,265	34,290	6.39%
YoY %	63.10%	377.35%	-64.55%	-30.48%	59.47%	-52.57%	-	-
Horiz. %	145.13%	88.98%	18.64%	52.59%	75.64%	47.43%	100.00%	-
Tax	-12,329	-7,536	501	-5,554	-4,529	-4,502	-6,758	10.52%
YoY %	-63.60%	-1,604.19%	109.02%	-22.63%	-0.60%	33.38%	-	-
Horiz. %	182.44%	111.51%	-7.41%	82.18%	67.02%	66.62%	100.00%	-
NP	37,436	22,976	6,893	12,477	21,408	11,762	27,532	5.24%
YoY %	62.94%	233.32%	-44.75%	-41.72%	82.01%	-57.28%	-	-
Horiz. %	135.97%	83.45%	25.04%	45.32%	77.76%	42.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,436	22,976	6,893	12,477	21,408	11,762	27,532	5.24%
YoY %	62.94%	233.32%	-44.75%	-41.72%	82.01%	-57.28%	-	-
Horiz. %	135.97%	83.45%	25.04%	45.32%	77.76%	42.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	24.70%	-7.84%	30.80%	17.46%	27.68%	19.71%	-
YoY %	0.28%	415.05%	-125.45%	76.40%	-36.92%	40.44%	-	-
Horiz. %	125.67%	125.32%	-39.78%	156.27%	88.58%	140.44%	100.00%	-
Total Cost	402,509	344,428	474,622	469,216	448,098	449,793	419,444	-0.68%
YoY %	16.86%	-27.43%	1.15%	4.71%	-0.38%	7.24%	-	-
Horiz. %	95.96%	82.12%	113.16%	111.87%	106.83%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	470,625	444,415	429,926	429,226	420,462	407,336	400,326	2.73%
YoY %	5.90%	3.37%	0.16%	2.08%	3.22%	1.75%	-	-
Horiz. %	117.56%	111.01%	107.39%	107.22%	105.03%	101.75%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	13,072	5,809	8,707	8,715	7,261	8,713	8,726	6.96%
YoY %	125.03%	-33.28%	-0.09%	20.02%	-16.66%	-0.15%	-	-
Horiz. %	149.81%	66.57%	99.78%	99.87%	83.21%	99.85%	100.00%	-
Div Payout %	34.92%	25.28%	126.32%	69.85%	33.92%	74.07%	31.70%	-
YoY %	38.13%	-79.99%	80.84%	105.93%	-54.21%	133.66%	-	-
Horiz. %	110.16%	79.75%	398.49%	220.35%	107.00%	233.66%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	470,625	444,415	429,926	429,226	420,462	407,336	400,326	2.73%
YoY %	5.90%	3.37%	0.16%	2.08%	3.22%	1.75%	-	-
Horiz. %	117.56%	111.01%	107.39%	107.22%	105.03%	101.75%	100.00%	-
NOSH	109,903	108,925	108,842	108,940	108,928	108,913	109,080	0.12%
YoY %	0.90%	0.08%	-0.09%	0.01%	0.01%	-0.15%	-	-
Horiz. %	100.75%	99.86%	99.78%	99.87%	99.86%	99.85%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	8.51%	6.25%	1.43%	2.59%	4.56%	2.55%	6.16%	-
YoY %	36.16%	337.06%	-44.79%	-43.20%	78.82%	-58.60%	-	-
Horiz. %	138.15%	101.46%	23.21%	42.05%	74.03%	41.40%	100.00%	-
ROE	7.95%	5.17%	1.60%	2.91%	5.09%	2.89%	6.88%	-
YoY %	53.77%	223.12%	-45.02%	-42.83%	76.12%	-57.99%	-	-
Horiz. %	115.55%	75.15%	23.26%	42.30%	73.98%	42.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	403.84	337.30	442.40	442.16	431.02	423.78	409.77	-0.24%
YoY %	19.73%	-23.76%	0.05%	2.58%	1.71%	3.42%	-	-
Horiz. %	98.55%	82.31%	107.96%	107.90%	105.19%	103.42%	100.00%	-
EPS	34.36	21.09	6.33	11.45	19.65	10.80	25.24	5.27%
YoY %	62.92%	233.18%	-44.72%	-41.73%	81.94%	-57.21%	-	-
Horiz. %	136.13%	83.56%	25.08%	45.36%	77.85%	42.79%	100.00%	-
DPS	12.00	5.33	8.00	8.00	6.67	8.00	8.00	6.98%
YoY %	125.14%	-33.38%	0.00%	19.94%	-16.62%	0.00%	-	-
Horiz. %	150.00%	66.62%	100.00%	100.00%	83.38%	100.00%	100.00%	-
NAPS	4.32	4.08	3.95	3.94	3.86	3.74	3.67	2.75%
YoY %	5.88%	3.29%	0.25%	2.07%	3.21%	1.91%	-	-
Horiz. %	117.71%	111.17%	107.63%	107.36%	105.18%	101.91%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 108,800
RPS	222.72	185.99	243.76	243.85	237.68	233.66	226.28	-0.26%
YoY %	19.75%	-23.70%	-0.04%	2.60%	1.72%	3.26%	-	-
Horiz. %	98.43%	82.19%	107.72%	107.76%	105.04%	103.26%	100.00%	-
EPS	18.95	11.63	3.49	6.32	10.84	5.95	13.94	5.24%
YoY %	62.94%	233.24%	-44.78%	-41.70%	82.18%	-57.32%	-	-
Horiz. %	135.94%	83.43%	25.04%	45.34%	77.76%	42.68%	100.00%	-
DPS	6.62	2.94	4.41	4.41	3.68	4.41	4.42	6.95%
YoY %	125.17%	-33.33%	0.00%	19.84%	-16.55%	-0.23%	-	-
Horiz. %	149.77%	66.52%	99.77%	99.77%	83.26%	99.77%	100.00%	-
NAPS	2.3825	2.2498	2.1764	2.1729	2.1285	2.0621	2.0266	2.73%
YoY %	5.90%	3.37%	0.16%	2.09%	3.22%	1.75%	-	-
Horiz. %	117.56%	111.01%	107.39%	107.22%	105.03%	101.75%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	2.32	1.87	1.51	1.76	1.54	1.34	1.35	-
P/RPS	0.57	0.55	0.34	0.40	0.36	0.32	0.33	9.52%
YoY %	3.64%	61.76%	-15.00%	11.11%	12.50%	-3.03%	-	-
Horiz. %	172.73%	166.67%	103.03%	121.21%	109.09%	96.97%	100.00%	-
P/EPS	6.75	8.87	23.84	15.37	7.84	12.41	5.35	3.94%
YoY %	-23.90%	-62.79%	55.11%	96.05%	-36.83%	131.96%	-	-
Horiz. %	126.17%	165.79%	445.61%	287.29%	146.54%	231.96%	100.00%	-
EY	14.81	11.28	4.19	6.51	12.76	8.06	18.70	-3.80%
YoY %	31.29%	169.21%	-35.64%	-48.98%	58.31%	-56.90%	-	-
Horiz. %	79.20%	60.32%	22.41%	34.81%	68.24%	43.10%	100.00%	-
DY	5.17	2.85	5.30	4.55	4.33	5.97	5.93	-2.25%
YoY %	81.40%	-46.23%	16.48%	5.08%	-27.47%	0.67%	-	-
Horiz. %	87.18%	48.06%	89.38%	76.73%	73.02%	100.67%	100.00%	-
P/NAPS	0.54	0.46	0.38	0.45	0.40	0.36	0.37	6.49%
YoY %	17.39%	21.05%	-15.56%	12.50%	11.11%	-2.70%	-	-
Horiz. %	145.95%	124.32%	102.70%	121.62%	108.11%	97.30%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	24/11/17	29/11/16	26/11/15	21/11/14	22/11/13	23/11/12	18/11/11	-
Price	2.45	1.80	1.52	1.68	1.64	1.33	1.41	-
P/RPS	0.61	0.53	0.34	0.38	0.38	0.31	0.34	10.22%
YoY %	15.09%	55.88%	-10.53%	0.00%	22.58%	-8.82%	-	-
Horiz. %	179.41%	155.88%	100.00%	111.76%	111.76%	91.18%	100.00%	-
P/EPS	7.13	8.53	24.00	14.67	8.34	12.31	5.59	4.13%
YoY %	-16.41%	-64.46%	63.60%	75.90%	-32.25%	120.21%	-	-
Horiz. %	127.55%	152.59%	429.34%	262.43%	149.19%	220.21%	100.00%	-
EY	14.03	11.72	4.17	6.82	11.98	8.12	17.90	-3.97%
YoY %	19.71%	181.06%	-38.86%	-43.07%	47.54%	-54.64%	-	-
Horiz. %	78.38%	65.47%	23.30%	38.10%	66.93%	45.36%	100.00%	-
DY	4.90	2.96	5.26	4.76	4.07	6.02	5.67	-2.40%
YoY %	65.54%	-43.73%	10.50%	16.95%	-32.39%	6.17%	-	-
Horiz. %	86.42%	52.20%	92.77%	83.95%	71.78%	106.17%	100.00%	-
P/NAPS	0.57	0.44	0.38	0.43	0.42	0.36	0.38	6.98%
YoY %	29.55%	15.79%	-11.63%	2.38%	16.67%	-5.26%	-	-
Horiz. %	150.00%	115.79%	100.00%	113.16%	110.53%	94.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos