[CHOOBEE] YoY TTM 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- -43.43%

YoY- -49.5%

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
TTM Result
Revenue	509,183	424,031	375,622	494,137	478,210	455,619	459,644	1.71%
YoY %	20.08%	12.89%	-23.98%	3.33%	4.96%	-0.88%	-	-
Horiz. %	110.78%	92.25%	81.72%	107.50%	104.04%	99.12%	100.00%	-
PBT	56,373	47,718	23,591	8,026	17,363	19,760	16,958	22.15%
YoY %	18.14%	102.27%	193.93%	-53.78%	-12.13%	16.52%	-	-
Horiz. %	332.43%	281.39%	139.11%	47.33%	102.39%	116.52%	100.00%	-
Tax	-12,731	-12,159	-5,598	-88	-1,643	-2,885	-4,770	17.76%
YoY %	-4.70%	-117.20%	-6,261.36%	94.64%	43.05%	39.52%	-	-
Horiz. %	266.90%	254.91%	117.36%	1.84%	34.44%	60.48%	100.00%	-
NP	43,642	35,559	17,993	7,938	15,720	16,875	12,188	23.67%
YoY %	22.73%	97.63%	126.67%	-49.50%	-6.84%	38.46%	-	-
Horiz. %	358.07%	291.75%	147.63%	65.13%	128.98%	138.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,642	35,559	17,993	7,938	15,720	16,875	12,188	23.67%
YoY %	22.73%	97.63%	126.67%	-49.50%	-6.84%	38.46%	-	-
Horiz. %	358.07%	291.75%	147.63%	65.13%	128.98%	138.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.58%	25.48%	23.73%	1.10%	9.46%	14.60%	28.13%	-
YoY %	-11.38%	7.37%	2,057.27%	-88.37%	-35.21%	-48.10%	-	-
Horiz. %	80.27%	90.58%	84.36%	3.91%	33.63%	51.90%	100.00%	-
Total Cost	465,541	388,472	357,629	486,199	462,490	438,744	447,456	0.66%
YoY %	19.84%	8.62%	-26.44%	5.13%	5.41%	-1.95%	-	-
Horiz. %	104.04%	86.82%	79.92%	108.66%	103.36%	98.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	505,921	470,625	444,981	429,793	428,672	421,117	408,129	3.64%
YoY %	7.50%	5.76%	3.53%	0.26%	1.79%	3.18%	-	-
Horiz. %	123.96%	115.31%	109.03%	105.31%	105.03%	103.18%	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	4,355	6,545	13,052	10,907	6,537	3.08%
YoY %	-20.00%	125.12%	-33.46%	-49.85%	19.67%	66.85%	-	-
Horiz. %	119.98%	149.98%	66.62%	100.12%	199.66%	166.85%	100.00%	-
Div Payout %	17.97%	27.57%	24.21%	82.45%	83.03%	64.64%	53.64%	-
YoY %	-34.82%	13.88%	-70.64%	-0.70%	28.45%	20.51%	-	-
Horiz. %	33.50%	51.40%	45.13%	153.71%	154.79%	120.51%	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	444,981	429,793	428,672	421,117	408,129	3.64%
YoY %	7.50%	5.76%	3.53%	0.26%	1.79%	3.18%	-	-
Horiz. %	123.96%	115.31%	109.03%	105.31%	105.03%	103.18%	100.00%	-
NOSH	131,690	109,903	109,064	108,808	108,800	109,097	109,125	3.18%
YoY %	19.82%	0.77%	0.24%	0.01%	-0.27%	-0.03%	-	-
Horiz. %	120.68%	100.71%	99.94%	99.71%	99.70%	99.97%	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	8.57%	8.39%	4.79%	1.61%	3.29%	3.70%	2.65%	-
YoY %	2.15%	75.16%	197.52%	-51.06%	-11.08%	39.62%	-	-
Horiz. %	323.40%	316.60%	180.75%	60.75%	124.15%	139.62%	100.00%	-
ROE	8.63%	7.56%	4.04%	1.85%	3.67%	4.01%	2.99%	-
YoY %	14.15%	87.13%	118.38%	-49.59%	-8.48%	34.11%	-	-
Horiz. %	288.63%	252.84%	135.12%	61.87%	122.74%	134.11%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	389.50	389.23	344.41	454.13	439.53	417.62	421.21	-1.29%
YoY %	0.07%	13.01%	-24.16%	3.32%	5.25%	-0.85%	-	-
Horiz. %	92.47%	92.41%	81.77%	107.82%	104.35%	99.15%	100.00%	-
EPS	33.38	32.64	16.50	7.30	14.45	15.47	11.17	20.00%
YoY %	2.27%	97.82%	126.03%	-49.48%	-6.59%	38.50%	-	-
Horiz. %	298.84%	292.21%	147.72%	65.35%	129.36%	138.50%	100.00%	-
DPS	6.00	9.00	4.00	6.00	12.00	10.00	6.00	0.00%
YoY %	-33.33%	125.00%	-33.33%	-50.00%	20.00%	66.67%	-	-
Horiz. %	100.00%	150.00%	66.67%	100.00%	200.00%	166.67%	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	257.77	214.66	190.15	250.15	242.09	230.65	232.69	1.71%
YoY %	20.08%	12.89%	-23.99%	3.33%	4.96%	-0.88%	-	-
Horiz. %	110.78%	92.25%	81.72%	107.50%	104.04%	99.12%	100.00%	-
EPS	22.09	18.00	9.11	4.02	7.96	8.54	6.17	23.67%
YoY %	22.72%	97.59%	126.62%	-49.50%	-6.79%	38.41%	-	-
Horiz. %	358.02%	291.73%	147.65%	65.15%	129.01%	138.41%	100.00%	-
DPS	3.97	4.96	2.21	3.31	6.61	5.52	3.31	3.07%
YoY %	-19.96%	124.43%	-33.23%	-49.92%	19.75%	66.77%	-	-
Horiz. %	119.94%	149.85%	66.77%	100.00%	199.70%	166.77%	100.00%	-
NAPS	2.5612	2.3825	2.2527	2.1758	2.1701	2.1319	2.0661	3.64%
YoY %	7.50%	5.76%	3.53%	0.26%	1.79%	3.18%	-	-
Horiz. %	123.96%	115.31%	109.03%	105.31%	105.03%	103.18%	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	0.44	0.60	0.54	0.33	0.40	0.37	0.32	5.44%
YoY %	-26.67%	11.11%	63.64%	-17.50%	8.11%	15.62%	-	-
Horiz. %	137.50%	187.50%	168.75%	103.12%	125.00%	115.62%	100.00%	-
P/EPS	5.15	7.11	11.33	20.70	12.18	9.96	12.00	-13.14%
YoY %	-27.57%	-37.25%	-45.27%	69.95%	22.29%	-17.00%	-	-
Horiz. %	42.92%	59.25%	94.42%	172.50%	101.50%	83.00%	100.00%	-
EY	19.41	14.07	8.82	4.83	8.21	10.04	8.33	15.13%
YoY %	37.95%	59.52%	82.61%	-41.17%	-18.23%	20.53%	-	-
Horiz. %	233.01%	168.91%	105.88%	57.98%	98.56%	120.53%	100.00%	-
DY	3.49	3.88	2.14	3.97	6.82	6.49	4.48	-4.07%
YoY %	-10.05%	81.31%	-46.10%	-41.79%	5.08%	44.87%	-	-
Horiz. %	77.90%	86.61%	47.77%	88.62%	152.23%	144.87%	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	0.41	0.63	0.52	0.33	0.38	0.39	0.32	4.21%
YoY %	-34.92%	21.15%	57.58%	-13.16%	-2.56%	21.88%	-	-
Horiz. %	128.12%	196.88%	162.50%	103.12%	118.75%	121.88%	100.00%	-
P/EPS	4.79	7.51	10.91	20.84	11.63	10.60	11.91	-14.07%
YoY %	-36.22%	-31.16%	-47.65%	79.19%	9.72%	-11.00%	-	-
Horiz. %	40.22%	63.06%	91.60%	174.98%	97.65%	89.00%	100.00%	-
EY	20.86	13.32	9.17	4.80	8.60	9.43	8.40	16.36%
YoY %	56.61%	45.26%	91.04%	-44.19%	-8.80%	12.26%	-	-
Horiz. %	248.33%	158.57%	109.17%	57.14%	102.38%	112.26%	100.00%	-
DY	3.75	3.67	2.22	3.95	7.14	6.10	4.51	-3.02%
YoY %	2.18%	65.32%	-43.80%	-44.68%	17.05%	35.25%	-	-
Horiz. %	83.15%	81.37%	49.22%	87.58%	158.31%	135.25%	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