[CHOOBEE] YoY Cumulative 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- 60.74%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 329,959 275,553 361,137 361,270 352,130 346,167 335,232 -0.26%
PBT 37,324 22,884 4,794 13,524 19,453 12,199 25,718 6.39%
Tax -9,247 -5,652 376 -4,166 -3,397 -3,377 -5,069 10.52%
NP 28,077 17,232 5,170 9,358 16,056 8,822 20,649 5.24%
-
NP to SH 28,077 17,232 5,170 9,358 16,056 8,822 20,649 5.24%
-
Tax Rate 24.77% 24.70% -7.84% 30.80% 17.46% 27.68% 19.71% -
Total Cost 301,882 258,321 355,967 351,912 336,074 337,345 314,583 -0.68%
-
Net Worth 470,625 444,415 429,926 429,226 420,462 407,336 400,326 2.73%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,804 4,357 6,530 6,536 5,446 6,534 6,544 6.96%
Div Payout % 34.92% 25.28% 126.32% 69.85% 33.92% 74.07% 31.70% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 470,625 444,415 429,926 429,226 420,462 407,336 400,326 2.73%
NOSH 109,903 108,925 108,842 108,940 108,928 108,913 109,080 0.12%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.51% 6.25% 1.43% 2.59% 4.56% 2.55% 6.16% -
ROE 5.97% 3.88% 1.20% 2.18% 3.82% 2.17% 5.16% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 302.88 252.97 331.80 331.62 323.27 317.84 307.32 -0.24%
EPS 25.77 15.82 4.75 8.59 14.74 8.10 18.93 5.27%
DPS 9.00 4.00 6.00 6.00 5.00 6.00 6.00 6.98%
NAPS 4.32 4.08 3.95 3.94 3.86 3.74 3.67 2.75%
Adjusted Per Share Value based on latest NOSH - 108,800
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 167.04 139.50 182.82 182.89 178.26 175.24 169.71 -0.26%
EPS 14.21 8.72 2.62 4.74 8.13 4.47 10.45 5.25%
DPS 4.96 2.21 3.31 3.31 2.76 3.31 3.31 6.96%
NAPS 2.3825 2.2498 2.1764 2.1729 2.1285 2.0621 2.0266 2.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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 0.77 0.74 0.46 0.53 0.48 0.42 0.44 9.76%
P/EPS 9.00 11.82 31.79 20.49 10.45 16.54 7.13 3.95%
EY 11.11 8.46 3.15 4.88 9.57 6.04 14.02 -3.79%
DY 3.88 2.14 3.97 3.41 3.25 4.48 4.44 -2.21%
P/NAPS 0.54 0.46 0.38 0.45 0.40 0.36 0.37 6.49%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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 0.81 0.71 0.46 0.51 0.51 0.42 0.46 9.87%
P/EPS 9.51 11.38 32.00 19.56 11.13 16.42 7.45 4.14%
EY 10.52 8.79 3.13 5.11 8.99 6.09 13.43 -3.98%
DY 3.67 2.22 3.95 3.57 3.05 4.51 4.26 -2.45%
P/NAPS 0.57 0.44 0.38 0.43 0.42 0.36 0.38 6.98%

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