[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.25%
YoY- 68.63%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 326,952 278,313 278,789 259,360 219,312 210,645 213,508 32.82%
PBT 46,836 35,276 34,890 34,988 27,656 21,019 22,750 61.76%
Tax -16,000 -9,796 -8,893 -10,182 -7,028 -4,297 -6,470 82.76%
NP 30,836 25,480 25,997 24,806 20,628 16,722 16,280 53.02%
-
NP to SH 30,836 25,480 25,997 24,806 20,628 16,722 16,280 53.02%
-
Tax Rate 34.16% 27.77% 25.49% 29.10% 25.41% 20.44% 28.44% -
Total Cost 296,116 252,833 252,792 234,554 198,684 193,923 197,228 31.08%
-
Net Worth 233,698 228,533 222,948 215,834 208,664 206,923 202,837 9.89%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,592 - - - 4,297 - -
Div Payout % - 14.10% - - - 25.70% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 233,698 228,533 222,948 215,834 208,664 206,923 202,837 9.89%
NOSH 101,167 99,796 99,530 99,462 99,364 99,482 99,429 1.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.43% 9.16% 9.33% 9.56% 9.41% 7.94% 7.63% -
ROE 13.19% 11.15% 11.66% 11.49% 9.89% 8.08% 8.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 323.18 278.88 280.10 260.76 220.72 211.74 214.73 31.29%
EPS 30.48 25.53 26.12 24.94 20.76 16.81 16.37 51.29%
DPS 0.00 3.60 0.00 0.00 0.00 4.32 0.00 -
NAPS 2.31 2.29 2.24 2.17 2.10 2.08 2.04 8.63%
Adjusted Per Share Value based on latest NOSH - 99,382
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 165.52 140.89 141.13 131.30 111.02 106.64 108.09 32.82%
EPS 15.61 12.90 13.16 12.56 10.44 8.47 8.24 53.04%
DPS 0.00 1.82 0.00 0.00 0.00 2.18 0.00 -
NAPS 1.1831 1.1569 1.1286 1.0926 1.0563 1.0475 1.0268 9.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.46 1.95 1.63 1.42 1.16 1.28 1.30 -
P/RPS 0.76 0.70 0.58 0.54 0.53 0.60 0.61 15.77%
P/EPS 8.07 7.64 6.24 5.69 5.59 7.61 7.94 1.08%
EY 12.39 13.09 16.02 17.56 17.90 13.13 12.59 -1.06%
DY 0.00 1.85 0.00 0.00 0.00 3.38 0.00 -
P/NAPS 1.06 0.85 0.73 0.65 0.55 0.62 0.64 39.94%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 27/02/04 14/11/03 22/08/03 19/05/03 24/02/03 14/11/02 -
Price 2.35 2.16 1.90 1.53 1.25 1.17 1.26 -
P/RPS 0.73 0.77 0.68 0.59 0.57 0.55 0.59 15.23%
P/EPS 7.71 8.46 7.27 6.13 6.02 6.96 7.70 0.08%
EY 12.97 11.82 13.75 16.30 16.61 14.37 12.99 -0.10%
DY 0.00 1.67 0.00 0.00 0.00 3.69 0.00 -
P/NAPS 1.02 0.94 0.85 0.71 0.60 0.56 0.62 39.31%

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