[CHOOBEE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 45.62%
YoY- -22.54%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 417,058 523,153 475,259 449,545 449,645 411,253 410,126 0.27%
PBT 4,195 18,055 17,856 16,964 23,456 22,298 45,101 -32.66%
Tax 678 -4,971 -428 -2,926 -5,333 -7,669 -9,568 -
NP 4,873 13,084 17,428 14,038 18,123 14,629 35,533 -28.16%
-
NP to SH 4,873 13,084 17,428 14,038 18,123 14,629 35,533 -28.16%
-
Tax Rate -16.16% 27.53% 2.40% 17.25% 22.74% 34.39% 21.21% -
Total Cost 412,185 510,069 457,831 435,507 431,522 396,624 374,593 1.60%
-
Net Worth 434,331 435,543 429,038 418,344 406,742 388,798 384,655 2.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,545 13,052 5,452 6,537 6,540 6,298 6,314 0.60%
Div Payout % 134.31% 99.76% 31.29% 46.57% 36.09% 43.06% 17.77% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 434,331 435,543 429,038 418,344 406,742 388,798 384,655 2.04%
NOSH 108,854 108,885 108,892 108,943 109,046 109,212 105,097 0.58%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.17% 2.50% 3.67% 3.12% 4.03% 3.56% 8.66% -
ROE 1.12% 3.00% 4.06% 3.36% 4.46% 3.76% 9.24% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 383.13 480.46 436.45 412.64 412.34 376.56 390.24 -0.30%
EPS 4.48 12.02 16.00 12.89 16.62 13.39 33.81 -28.57%
DPS 6.00 12.00 5.00 6.00 6.00 5.77 6.00 0.00%
NAPS 3.99 4.00 3.94 3.84 3.73 3.56 3.66 1.44%
Adjusted Per Share Value based on latest NOSH - 108,943
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 211.13 264.84 240.59 227.58 227.63 208.19 207.62 0.27%
EPS 2.47 6.62 8.82 7.11 9.17 7.41 17.99 -28.15%
DPS 3.31 6.61 2.76 3.31 3.31 3.19 3.20 0.56%
NAPS 2.1987 2.2049 2.172 2.1178 2.0591 1.9682 1.9473 2.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.46 1.68 1.76 1.31 1.52 1.70 1.78 -
P/RPS 0.38 0.35 0.40 0.32 0.37 0.45 0.46 -3.13%
P/EPS 32.61 13.98 11.00 10.17 9.15 12.69 5.26 35.50%
EY 3.07 7.15 9.09 9.84 10.93 7.88 18.99 -26.17%
DY 4.11 7.14 2.84 4.58 3.95 3.39 3.37 3.36%
P/NAPS 0.37 0.42 0.45 0.34 0.41 0.48 0.49 -4.56%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 15/05/15 26/05/14 29/05/13 25/05/12 27/05/11 14/05/10 -
Price 1.48 1.64 1.95 1.47 1.41 1.65 1.81 -
P/RPS 0.39 0.34 0.45 0.36 0.34 0.44 0.46 -2.71%
P/EPS 33.06 13.65 12.18 11.41 8.48 12.32 5.35 35.42%
EY 3.02 7.33 8.21 8.77 11.79 8.12 18.68 -26.17%
DY 4.05 7.32 2.56 4.08 4.26 3.50 3.31 3.41%
P/NAPS 0.37 0.41 0.49 0.38 0.38 0.46 0.49 -4.56%

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