[CHOOBEE] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	102,243	96,788	109,027	121,016	121,308	127,175	120,469	-2.69%
YoY %	5.64%	-11.23%	-9.91%	-0.24%	-4.61%	5.57%	-	-
Horiz. %	84.87%	80.34%	90.50%	100.45%	100.70%	105.57%	100.00%	-
PBT	8,362	13,285	-1,324	3,874	6,562	3,119	9,178	-1.53%
YoY %	-37.06%	1,103.40%	-134.18%	-40.96%	110.39%	-66.02%	-	-
Horiz. %	91.11%	144.75%	-14.43%	42.21%	71.50%	33.98%	100.00%	-
Tax	-2,057	-3,332	5,142	-1,003	-1,349	-711	-1,972	0.70%
YoY %	38.27%	-164.80%	612.66%	25.65%	-89.73%	63.95%	-	-
Horiz. %	104.31%	168.97%	-260.75%	50.86%	68.41%	36.05%	100.00%	-
NP	6,305	9,953	3,818	2,871	5,213	2,408	7,206	-2.19%
YoY %	-36.65%	160.69%	32.99%	-44.93%	116.49%	-66.58%	-	-
Horiz. %	87.50%	138.12%	52.98%	39.84%	72.34%	33.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,305	9,953	3,818	2,871	5,213	2,408	7,206	-2.19%
YoY %	-36.65%	160.69%	32.99%	-44.93%	116.49%	-66.58%	-	-
Horiz. %	87.50%	138.12%	52.98%	39.84%	72.34%	33.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.60%	25.08%	-	25.89%	20.56%	22.80%	21.49%	-
YoY %	-1.91%	0.00%	-	25.92%	-9.82%	6.10%	-	-
Horiz. %	114.47%	116.71%	-	120.47%	95.67%	106.10%	100.00%	-
Total Cost	95,938	86,835	105,209	118,145	116,095	124,767	113,263	-2.72%
YoY %	10.48%	-17.46%	-10.95%	1.77%	-6.95%	10.16%	-	-
Horiz. %	84.70%	76.67%	92.89%	104.31%	102.50%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,730	439,935	434,161	425,212	417,694	404,238	395,730	2.52%
YoY %	4.50%	1.33%	2.10%	1.80%	3.33%	2.15%	-	-
Horiz. %	116.17%	111.17%	109.71%	107.45%	105.55%	102.15%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	4,355	6,545	6,524	5,452	6,537	6,540	-
YoY %	-	-33.46%	0.32%	19.66%	-16.60%	-0.05%	-	-
Horiz. %	-	66.59%	100.08%	99.76%	83.36%	99.95%	100.00%	-
Div Payout %	-	43.76%	171.43%	227.27%	104.60%	271.49%	90.77%	-
YoY %	-	-74.47%	-24.57%	117.28%	-61.47%	199.10%	-	-
Horiz. %	-	48.21%	188.86%	250.38%	115.24%	299.10%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	459,730	439,935	434,161	425,212	417,694	404,238	395,730	2.52%
YoY %	4.50%	1.33%	2.10%	1.80%	3.33%	2.15%	-	-
Horiz. %	116.17%	111.17%	109.71%	107.45%	105.55%	102.15%	100.00%	-
NOSH	109,903	108,894	109,085	108,749	109,058	108,959	109,016	0.13%
YoY %	0.93%	-0.18%	0.31%	-0.28%	0.09%	-0.05%	-	-
Horiz. %	100.81%	99.89%	100.06%	99.76%	100.04%	99.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.17%	10.28%	3.50%	2.37%	4.30%	1.89%	5.98%	-
YoY %	-39.98%	193.71%	47.68%	-44.88%	127.51%	-68.39%	-	-
Horiz. %	103.18%	171.91%	58.53%	39.63%	71.91%	31.61%	100.00%	-
ROE	1.37%	2.26%	0.88%	0.68%	1.25%	0.60%	1.82%	-
YoY %	-39.38%	156.82%	29.41%	-45.60%	108.33%	-67.03%	-	-
Horiz. %	75.27%	124.18%	48.35%	37.36%	68.68%	32.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	93.85	88.88	99.95	111.28	111.23	116.72	110.51	-2.68%
YoY %	5.59%	-11.08%	-10.18%	0.04%	-4.70%	5.62%	-	-
Horiz. %	84.92%	80.43%	90.44%	100.70%	100.65%	105.62%	100.00%	-
EPS	5.79	9.14	3.50	2.64	4.78	2.21	6.61	-2.18%
YoY %	-36.65%	161.14%	32.58%	-44.77%	116.29%	-66.57%	-	-
Horiz. %	87.59%	138.28%	52.95%	39.94%	72.31%	33.43%	100.00%	-
DPS	0.00	4.00	6.00	6.00	5.00	6.00	6.00	-
YoY %	0.00%	-33.33%	0.00%	20.00%	-16.67%	0.00%	-	-
Horiz. %	0.00%	66.67%	100.00%	100.00%	83.33%	100.00%	100.00%	-
NAPS	4.22	4.04	3.98	3.91	3.83	3.71	3.63	2.53%
YoY %	4.46%	1.51%	1.79%	2.09%	3.23%	2.20%	-	-
Horiz. %	116.25%	111.29%	109.64%	107.71%	105.51%	102.20%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 108,749
RPS	51.76	49.00	55.19	61.26	61.41	64.38	60.99	-2.69%
YoY %	5.63%	-11.22%	-9.91%	-0.24%	-4.61%	5.56%	-	-
Horiz. %	84.87%	80.34%	90.49%	100.44%	100.69%	105.56%	100.00%	-
EPS	3.19	5.04	1.93	1.45	2.64	1.22	3.65	-2.21%
YoY %	-36.71%	161.14%	33.10%	-45.08%	116.39%	-66.58%	-	-
Horiz. %	87.40%	138.08%	52.88%	39.73%	72.33%	33.42%	100.00%	-
DPS	0.00	2.21	3.31	3.30	2.76	3.31	3.31	-
YoY %	0.00%	-33.23%	0.30%	19.57%	-16.62%	0.00%	-	-
Horiz. %	0.00%	66.77%	100.00%	99.70%	83.38%	100.00%	100.00%	-
NAPS	2.3273	2.2271	2.1979	2.1526	2.1145	2.0464	2.0033	2.52%
YoY %	4.50%	1.33%	2.10%	1.80%	3.33%	2.15%	-	-
Horiz. %	116.17%	111.17%	109.71%	107.45%	105.55%	102.15%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.27	1.41	1.62	1.90	1.50	1.44	1.62	-
P/RPS	2.42	1.59	1.62	1.71	1.35	1.23	1.47	8.65%
YoY %	52.20%	-1.85%	-5.26%	26.67%	9.76%	-16.33%	-	-
Horiz. %	164.63%	108.16%	110.20%	116.33%	91.84%	83.67%	100.00%	-
P/EPS	39.22	15.43	46.29	71.97	31.38	65.16	24.51	8.14%
YoY %	154.18%	-66.67%	-35.68%	129.35%	-51.84%	165.85%	-	-
Horiz. %	160.02%	62.95%	188.86%	293.64%	128.03%	265.85%	100.00%	-
EY	2.55	6.48	2.16	1.39	3.19	1.53	4.08	-7.52%
YoY %	-60.65%	200.00%	55.40%	-56.43%	108.50%	-62.50%	-	-
Horiz. %	62.50%	158.82%	52.94%	34.07%	78.19%	37.50%	100.00%	-
DY	0.00	2.84	3.70	3.16	3.33	4.17	3.70	-
YoY %	0.00%	-23.24%	17.09%	-5.11%	-20.14%	12.70%	-	-
Horiz. %	0.00%	76.76%	100.00%	85.41%	90.00%	112.70%	100.00%	-
P/NAPS	0.54	0.35	0.41	0.49	0.39	0.39	0.45	3.08%
YoY %	54.29%	-14.63%	-16.33%	25.64%	0.00%	-13.33%	-	-
Horiz. %	120.00%	77.78%	91.11%	108.89%	86.67%	86.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	26/08/16	21/08/15	22/08/14	23/08/13	24/08/12	26/08/11	-
Price	2.23	1.50	1.65	1.86	1.51	1.42	1.45	-
P/RPS	2.38	1.69	1.65	1.67	1.36	1.22	1.31	10.45%
YoY %	40.83%	2.42%	-1.20%	22.79%	11.48%	-6.87%	-	-
Horiz. %	181.68%	129.01%	125.95%	127.48%	103.82%	93.13%	100.00%	-
P/EPS	38.53	16.41	47.14	70.45	31.59	64.25	21.94	9.83%
YoY %	134.80%	-65.19%	-33.09%	123.01%	-50.83%	192.84%	-	-
Horiz. %	175.62%	74.79%	214.86%	321.10%	143.98%	292.84%	100.00%	-
EY	2.60	6.09	2.12	1.42	3.17	1.56	4.56	-8.93%
YoY %	-57.31%	187.26%	49.30%	-55.21%	103.21%	-65.79%	-	-
Horiz. %	57.02%	133.55%	46.49%	31.14%	69.52%	34.21%	100.00%	-
DY	0.00	2.67	3.64	3.23	3.31	4.23	4.14	-
YoY %	0.00%	-26.65%	12.69%	-2.42%	-21.75%	2.17%	-	-
Horiz. %	0.00%	64.49%	87.92%	78.02%	79.95%	102.17%	100.00%	-
P/NAPS	0.53	0.37	0.41	0.48	0.39	0.38	0.40	4.79%
YoY %	43.24%	-9.76%	-14.58%	23.08%	2.63%	-5.00%	-	-
Horiz. %	132.50%	92.50%	102.50%	120.00%	97.50%	95.00%	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