[CHOOBEE] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 119.23%
YoY- 677.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 94,072 100,069 133,000 116,940 103,489 113,478 95,660 -0.27%
PBT 10,394 707 3,232 3,839 307 4,760 4,390 15.43%
Tax -2,912 53 -464 2,523 511 -1,394 -1,476 11.97%
NP 7,482 760 2,768 6,362 818 3,366 2,914 17.00%
-
NP to SH 7,482 760 2,768 6,362 818 3,366 2,914 17.00%
-
Tax Rate 28.02% -7.50% 14.36% -65.72% -166.45% 29.29% 33.62% -
Total Cost 86,590 99,309 130,232 110,578 102,671 110,112 92,746 -1.13%
-
Net Worth 452,105 429,942 432,636 425,948 329,062 403,724 384,167 2.74%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 452,105 429,942 432,636 425,948 329,062 403,724 384,167 2.74%
NOSH 109,903 108,571 108,976 108,938 109,687 109,114 109,138 0.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.95% 0.76% 2.08% 5.44% 0.79% 2.97% 3.05% -
ROE 1.65% 0.18% 0.64% 1.49% 0.25% 0.83% 0.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.35 92.17 122.04 107.35 94.35 104.00 87.65 -0.24%
EPS 6.87 0.70 2.54 5.84 0.75 3.09 2.67 17.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 3.96 3.97 3.91 3.00 3.70 3.52 2.77%
Adjusted Per Share Value based on latest NOSH - 108,938
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 47.62 50.66 67.33 59.20 52.39 57.45 48.43 -0.28%
EPS 3.79 0.38 1.40 3.22 0.41 1.70 1.48 16.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2887 2.1765 2.1902 2.1563 1.6658 2.0438 1.9448 2.74%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.66 1.48 1.70 1.57 1.30 1.46 1.73 -
P/RPS 1.92 1.61 1.39 1.46 1.38 1.40 1.97 -0.42%
P/EPS 24.17 211.43 66.93 26.88 174.32 47.33 64.79 -15.14%
EY 4.14 0.47 1.49 3.72 0.57 2.11 1.54 17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.43 0.40 0.43 0.39 0.49 -3.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 26/02/16 13/02/15 21/02/14 22/02/13 27/02/12 25/02/11 -
Price 1.77 1.37 1.55 1.61 1.32 1.57 1.66 -
P/RPS 2.05 1.49 1.27 1.50 1.40 1.51 1.89 1.36%
P/EPS 25.77 195.71 61.02 27.57 177.00 50.89 62.17 -13.63%
EY 3.88 0.51 1.64 3.63 0.56 1.96 1.61 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.39 0.41 0.44 0.42 0.47 -1.47%

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