[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -47.35%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 389,288 402,972 579,564 464,032 439,276 439,716 435,976 -1.86%
PBT 61,308 16,172 21,396 16,200 37,944 20,108 48,196 4.08%
Tax -15,100 -4,764 -5,760 -4,396 -6,176 -5,932 -10,452 6.31%
NP 46,208 11,408 15,636 11,804 31,768 14,176 37,744 3.42%
-
NP to SH 46,208 11,408 15,636 11,804 31,768 14,176 37,744 3.42%
-
Tax Rate 24.63% 29.46% 26.92% 27.14% 16.28% 29.50% 21.69% -
Total Cost 343,080 391,564 563,928 452,228 407,508 425,540 398,232 -2.45%
-
Net Worth 462,999 434,331 435,543 429,038 418,344 406,742 388,798 2.95%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 462,999 434,331 435,543 429,038 418,344 406,742 388,798 2.95%
NOSH 109,903 108,854 108,885 108,892 108,943 109,046 109,212 0.10%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.87% 2.83% 2.70% 2.54% 7.23% 3.22% 8.66% -
ROE 9.98% 2.63% 3.59% 2.75% 7.59% 3.49% 9.71% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 357.34 370.19 532.27 426.14 403.21 403.24 399.20 -1.82%
EPS 42.40 10.48 14.36 10.84 29.16 13.00 34.56 3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.99 4.00 3.94 3.84 3.73 3.56 2.99%
Adjusted Per Share Value based on latest NOSH - 108,892
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 197.07 204.00 293.40 234.91 222.38 222.60 220.71 -1.86%
EPS 23.39 5.78 7.92 5.98 16.08 7.18 19.11 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3439 2.1987 2.2049 2.172 2.1178 2.0591 1.9682 2.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.79 1.46 1.68 1.76 1.31 1.52 1.70 -
P/RPS 0.50 0.39 0.32 0.41 0.32 0.38 0.43 2.54%
P/EPS 4.22 13.93 11.70 16.24 4.49 11.69 4.92 -2.52%
EY 23.70 7.18 8.55 6.16 22.26 8.55 20.33 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.42 0.45 0.34 0.41 0.48 -2.19%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 27/05/16 15/05/15 26/05/14 29/05/13 25/05/12 27/05/11 -
Price 2.12 1.48 1.64 1.95 1.47 1.41 1.65 -
P/RPS 0.59 0.40 0.31 0.46 0.36 0.35 0.41 6.24%
P/EPS 5.00 14.12 11.42 17.99 5.04 10.85 4.77 0.78%
EY 20.01 7.08 8.76 5.56 19.84 9.22 20.95 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.41 0.49 0.38 0.38 0.46 1.39%

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