[CHOOBEE] YoY Annualized Quarter 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- 229.54%
YoY- 124.1%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 402,972 579,564 464,032 439,276 439,716 435,976 398,292 0.19%
PBT 16,172 21,396 16,200 37,944 20,108 48,196 53,240 -17.99%
Tax -4,764 -5,760 -4,396 -6,176 -5,932 -10,452 -9,940 -11.52%
NP 11,408 15,636 11,804 31,768 14,176 37,744 43,300 -19.91%
-
NP to SH 11,408 15,636 11,804 31,768 14,176 37,744 43,300 -19.91%
-
Tax Rate 29.46% 26.92% 27.14% 16.28% 29.50% 21.69% 18.67% -
Total Cost 391,564 563,928 452,228 407,508 425,540 398,232 354,992 1.64%
-
Net Worth 434,331 435,543 429,038 418,344 406,742 388,798 384,655 2.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 434,331 435,543 429,038 418,344 406,742 388,798 384,655 2.04%
NOSH 108,854 108,885 108,892 108,943 109,046 109,212 105,097 0.58%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.83% 2.70% 2.54% 7.23% 3.22% 8.66% 10.87% -
ROE 2.63% 3.59% 2.75% 7.59% 3.49% 9.71% 11.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 370.19 532.27 426.14 403.21 403.24 399.20 378.98 -0.38%
EPS 10.48 14.36 10.84 29.16 13.00 34.56 41.20 -20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.99 4.00 3.94 3.84 3.73 3.56 3.66 1.44%
Adjusted Per Share Value based on latest NOSH - 108,943
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 204.00 293.40 234.91 222.38 222.60 220.71 201.63 0.19%
EPS 5.78 7.92 5.98 16.08 7.18 19.11 21.92 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1987 2.2049 2.172 2.1178 2.0591 1.9682 1.9473 2.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.46 1.68 1.76 1.31 1.52 1.70 1.78 -
P/RPS 0.39 0.32 0.41 0.32 0.38 0.43 0.47 -3.05%
P/EPS 13.93 11.70 16.24 4.49 11.69 4.92 4.32 21.52%
EY 7.18 8.55 6.16 22.26 8.55 20.33 23.15 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.45 0.34 0.41 0.48 0.49 -4.56%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 15/05/15 26/05/14 29/05/13 25/05/12 27/05/11 14/05/10 -
Price 1.48 1.64 1.95 1.47 1.41 1.65 1.81 -
P/RPS 0.40 0.31 0.46 0.36 0.35 0.41 0.48 -2.99%
P/EPS 14.12 11.42 17.99 5.04 10.85 4.77 4.39 21.47%
EY 7.08 8.76 5.56 19.84 9.22 20.95 22.76 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.49 0.38 0.38 0.46 0.49 -4.56%

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