[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -33.09%

YoY- -44.75%

Quarter Report

CBMI - Financial Report Q3 2015.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	382,148	329,959	275,553	361,137	361,270	352,130	346,167	1.66%
YoY %	15.82%	19.74%	-23.70%	-0.04%	2.60%	1.72%	-	-
Horiz. %	110.39%	95.32%	79.60%	104.32%	104.36%	101.72%	100.00%	-
PBT	39,774	37,324	22,884	4,794	13,524	19,453	12,199	21.76%
YoY %	6.56%	63.10%	377.35%	-64.55%	-30.48%	59.46%	-	-
Horiz. %	326.04%	305.96%	187.59%	39.30%	110.86%	159.46%	100.00%	-
Tax	-9,739	-9,247	-5,652	376	-4,166	-3,397	-3,377	19.29%
YoY %	-5.32%	-63.61%	-1,603.19%	109.03%	-22.64%	-0.59%	-	-
Horiz. %	288.39%	273.82%	167.37%	-11.13%	123.36%	100.59%	100.00%	-
NP	30,035	28,077	17,232	5,170	9,358	16,056	8,822	22.64%
YoY %	6.97%	62.94%	233.31%	-44.75%	-41.72%	82.00%	-	-
Horiz. %	340.46%	318.26%	195.33%	58.60%	106.08%	182.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,035	28,077	17,232	5,170	9,358	16,056	8,822	22.64%
YoY %	6.97%	62.94%	233.31%	-44.75%	-41.72%	82.00%	-	-
Horiz. %	340.46%	318.26%	195.33%	58.60%	106.08%	182.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	24.77%	24.70%	-7.84%	30.80%	17.46%	27.68%	-
YoY %	-1.13%	0.28%	415.05%	-125.45%	76.40%	-36.92%	-	-
Horiz. %	88.48%	89.49%	89.23%	-28.32%	111.27%	63.08%	100.00%	-
Total Cost	352,113	301,882	258,321	355,967	351,912	336,074	337,345	0.71%
YoY %	16.64%	16.86%	-27.43%	1.15%	4.71%	-0.38%	-	-
Horiz. %	104.38%	89.49%	76.57%	105.52%	104.32%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	505,921	470,625	444,415	429,926	429,226	420,462	407,336	3.67%
YoY %	7.50%	5.90%	3.37%	0.16%	2.08%	3.22%	-	-
Horiz. %	124.20%	115.54%	109.10%	105.55%	105.37%	103.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	7,843	9,804	4,357	6,530	6,536	5,446	6,534	3.08%
YoY %	-20.00%	125.02%	-33.28%	-0.09%	20.01%	-16.65%	-	-
Horiz. %	120.03%	150.05%	66.68%	99.94%	100.03%	83.35%	100.00%	-
Div Payout %	26.12%	34.92%	25.28%	126.32%	69.85%	33.92%	74.07%	-
YoY %	-25.20%	38.13%	-79.99%	80.84%	105.93%	-54.21%	-	-
Horiz. %	35.26%	47.14%	34.13%	170.54%	94.30%	45.79%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	505,921	470,625	444,415	429,926	429,226	420,462	407,336	3.67%
YoY %	7.50%	5.90%	3.37%	0.16%	2.08%	3.22%	-	-
Horiz. %	124.20%	115.54%	109.10%	105.55%	105.37%	103.22%	100.00%	-
NOSH	131,690	109,903	108,925	108,842	108,940	108,928	108,913	3.21%
YoY %	19.82%	0.90%	0.08%	-0.09%	0.01%	0.01%	-	-
Horiz. %	120.91%	100.91%	100.01%	99.93%	100.02%	100.01%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	7.86%	8.51%	6.25%	1.43%	2.59%	4.56%	2.55%	-
YoY %	-7.64%	36.16%	337.06%	-44.79%	-43.20%	78.82%	-	-
Horiz. %	308.24%	333.73%	245.10%	56.08%	101.57%	178.82%	100.00%	-
ROE	5.94%	5.97%	3.88%	1.20%	2.18%	3.82%	2.17%	-
YoY %	-0.50%	53.87%	223.33%	-44.95%	-42.93%	76.04%	-	-
Horiz. %	273.73%	275.12%	178.80%	55.30%	100.46%	176.04%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	292.32	302.88	252.97	331.80	331.62	323.27	317.84	-1.38%
YoY %	-3.49%	19.73%	-23.76%	0.05%	2.58%	1.71%	-	-
Horiz. %	91.97%	95.29%	79.59%	104.39%	104.34%	101.71%	100.00%	-
EPS	22.98	25.77	15.82	4.75	8.59	14.74	8.10	18.97%
YoY %	-10.83%	62.90%	233.05%	-44.70%	-41.72%	81.98%	-	-
Horiz. %	283.70%	318.15%	195.31%	58.64%	106.05%	181.98%	100.00%	-
DPS	6.00	9.00	4.00	6.00	6.00	5.00	6.00	0.00%
YoY %	-33.33%	125.00%	-33.33%	0.00%	20.00%	-16.67%	-	-
Horiz. %	100.00%	150.00%	66.67%	100.00%	100.00%	83.33%	100.00%	-
NAPS	3.87	4.32	4.08	3.95	3.94	3.86	3.74	0.57%
YoY %	-10.42%	5.88%	3.29%	0.25%	2.07%	3.21%	-	-
Horiz. %	103.48%	115.51%	109.09%	105.61%	105.35%	103.21%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 108,808
RPS	193.46	167.04	139.50	182.82	182.89	178.26	175.24	1.66%
YoY %	15.82%	19.74%	-23.70%	-0.04%	2.60%	1.72%	-	-
Horiz. %	110.40%	95.32%	79.61%	104.33%	104.37%	101.72%	100.00%	-
EPS	15.20	14.21	8.72	2.62	4.74	8.13	4.47	22.61%
YoY %	6.97%	62.96%	232.82%	-44.73%	-41.70%	81.88%	-	-
Horiz. %	340.04%	317.90%	195.08%	58.61%	106.04%	181.88%	100.00%	-
DPS	3.97	4.96	2.21	3.31	3.31	2.76	3.31	3.07%
YoY %	-19.96%	124.43%	-33.23%	0.00%	19.93%	-16.62%	-	-
Horiz. %	119.94%	149.85%	66.77%	100.00%	100.00%	83.38%	100.00%	-
NAPS	2.5612	2.3825	2.2498	2.1764	2.1729	2.1285	2.0621	3.67%
YoY %	7.50%	5.90%	3.37%	0.16%	2.09%	3.22%	-	-
Horiz. %	124.20%	115.54%	109.10%	105.54%	105.37%	103.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.72	2.32	1.87	1.51	1.76	1.54	1.34	-
P/RPS	0.59	0.77	0.74	0.46	0.53	0.48	0.42	5.82%
YoY %	-23.38%	4.05%	60.87%	-13.21%	10.42%	14.29%	-	-
Horiz. %	140.48%	183.33%	176.19%	109.52%	126.19%	114.29%	100.00%	-
P/EPS	7.49	9.00	11.82	31.79	20.49	10.45	16.54	-12.36%
YoY %	-16.78%	-23.86%	-62.82%	55.15%	96.08%	-36.82%	-	-
Horiz. %	45.28%	54.41%	71.46%	192.20%	123.88%	63.18%	100.00%	-
EY	13.36	11.11	8.46	3.15	4.88	9.57	6.04	14.13%
YoY %	20.25%	31.32%	168.57%	-35.45%	-49.01%	58.44%	-	-
Horiz. %	221.19%	183.94%	140.07%	52.15%	80.79%	158.44%	100.00%	-
DY	3.49	3.88	2.14	3.97	3.41	3.25	4.48	-4.07%
YoY %	-10.05%	81.31%	-46.10%	16.42%	4.92%	-27.46%	-	-
Horiz. %	77.90%	86.61%	47.77%	88.62%	76.12%	72.54%	100.00%	-
P/NAPS	0.44	0.54	0.46	0.38	0.45	0.40	0.36	3.39%
YoY %	-18.52%	17.39%	21.05%	-15.56%	12.50%	11.11%	-	-
Horiz. %	122.22%	150.00%	127.78%	105.56%	125.00%	111.11%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	24/11/17	29/11/16	26/11/15	21/11/14	22/11/13	23/11/12	-
Price	1.60	2.45	1.80	1.52	1.68	1.64	1.33	-
P/RPS	0.55	0.81	0.71	0.46	0.51	0.51	0.42	4.59%
YoY %	-32.10%	14.08%	54.35%	-9.80%	0.00%	21.43%	-	-
Horiz. %	130.95%	192.86%	169.05%	109.52%	121.43%	121.43%	100.00%	-
P/EPS	6.96	9.51	11.38	32.00	19.56	11.13	16.42	-13.32%
YoY %	-26.81%	-16.43%	-64.44%	63.60%	75.74%	-32.22%	-	-
Horiz. %	42.39%	57.92%	69.31%	194.88%	119.12%	67.78%	100.00%	-
EY	14.36	10.52	8.79	3.13	5.11	8.99	6.09	15.36%
YoY %	36.50%	19.68%	180.83%	-38.75%	-43.16%	47.62%	-	-
Horiz. %	235.80%	172.74%	144.33%	51.40%	83.91%	147.62%	100.00%	-
DY	3.75	3.67	2.22	3.95	3.57	3.05	4.51	-3.02%
YoY %	2.18%	65.32%	-43.80%	10.64%	17.05%	-32.37%	-	-
Horiz. %	83.15%	81.37%	49.22%	87.58%	79.16%	67.63%	100.00%	-
P/NAPS	0.41	0.57	0.44	0.38	0.43	0.42	0.36	2.19%
YoY %	-28.07%	29.55%	15.79%	-11.63%	2.38%	16.67%	-	-
Horiz. %	113.89%	158.33%	122.22%	105.56%	119.44%	116.67%	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