[CHOOBEE] YoY TTM 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- 4.2%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 424,031 375,622 494,137 478,210 455,619 459,644 430,892 -0.26%
PBT 47,718 23,591 8,026 17,363 19,760 16,958 30,108 7.96%
Tax -12,159 -5,598 -88 -1,643 -2,885 -4,770 -6,545 10.86%
NP 35,559 17,993 7,938 15,720 16,875 12,188 23,563 7.09%
-
NP to SH 35,559 17,993 7,938 15,720 16,875 12,188 23,563 7.09%
-
Tax Rate 25.48% 23.73% 1.10% 9.46% 14.60% 28.13% 21.74% -
Total Cost 388,472 357,629 486,199 462,490 438,744 447,456 407,329 -0.78%
-
Net Worth 470,625 444,981 429,793 428,672 421,117 408,129 399,611 2.76%
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 4,355 6,545 13,052 10,907 6,537 6,540 6.97%
Div Payout % 27.57% 24.21% 82.45% 83.03% 64.64% 53.64% 27.76% -
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 470,625 444,981 429,793 428,672 421,117 408,129 399,611 2.76%
NOSH 109,903 109,064 108,808 108,800 109,097 109,125 108,885 0.15%
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 8.39% 4.79% 1.61% 3.29% 3.70% 2.65% 5.47% -
ROE 7.56% 4.04% 1.85% 3.67% 4.01% 2.99% 5.90% -
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 389.23 344.41 454.13 439.53 417.62 421.21 395.73 -0.27%
EPS 32.64 16.50 7.30 14.45 15.47 11.17 21.64 7.08%
DPS 9.00 4.00 6.00 12.00 10.00 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 214.66 190.15 250.15 242.09 230.65 232.69 218.13 -0.26%
EPS 18.00 9.11 4.02 7.96 8.54 6.17 11.93 7.08%
DPS 4.96 2.21 3.31 6.61 5.52 3.31 3.31 6.96%
NAPS 2.3825 2.2527 2.1758 2.1701 2.1319 2.0661 2.023 2.76%
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 0.60 0.54 0.33 0.40 0.37 0.32 0.34 9.91%
P/EPS 7.11 11.33 20.70 12.18 9.96 12.00 6.24 2.19%
EY 14.07 8.82 4.83 8.21 10.04 8.33 16.03 -2.14%
DY 3.88 2.14 3.97 6.82 6.49 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 0.63 0.52 0.33 0.38 0.39 0.32 0.36 9.76%
P/EPS 7.51 10.91 20.84 11.63 10.60 11.91 6.52 2.38%
EY 13.32 9.17 4.80 8.60 9.43 8.40 15.35 -2.33%
DY 3.67 2.22 3.95 7.14 6.10 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