[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.69%
YoY- -31.45%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 350,104 329,037 324,280 305,302 306,628 336,543 330,941 3.82%
PBT 32,468 23,947 33,306 38,380 42,560 63,707 63,662 -36.19%
Tax -6,596 -6,731 -8,761 -10,198 -11,432 -19,456 -19,764 -51.91%
NP 25,872 17,216 24,545 28,182 31,128 44,251 43,898 -29.72%
-
NP to SH 25,872 16,593 23,665 27,178 31,128 44,251 43,898 -29.72%
-
Tax Rate 20.32% 28.11% 26.30% 26.57% 26.86% 30.54% 31.05% -
Total Cost 324,232 311,821 299,734 277,120 275,500 292,292 287,042 8.46%
-
Net Worth 284,924 283,295 284,066 278,801 274,019 270,570 259,845 6.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 16,592 - - - 4,410 - -
Div Payout % - 100.00% - - - 9.97% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 284,924 283,295 284,066 278,801 274,019 270,570 259,845 6.34%
NOSH 103,987 103,771 103,674 103,259 103,015 102,101 101,900 1.36%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.39% 5.23% 7.57% 9.23% 10.15% 13.15% 13.26% -
ROE 9.08% 5.86% 8.33% 9.75% 11.36% 16.35% 16.89% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 336.68 317.08 312.79 295.66 297.65 329.61 324.77 2.43%
EPS 24.88 15.99 22.83 26.32 29.32 43.34 43.08 -30.67%
DPS 0.00 15.99 0.00 0.00 0.00 4.32 0.00 -
NAPS 2.74 2.73 2.74 2.70 2.66 2.65 2.55 4.91%
Adjusted Per Share Value based on latest NOSH - 103,567
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 178.59 167.85 165.42 155.74 156.42 171.68 168.82 3.82%
EPS 13.20 8.46 12.07 13.86 15.88 22.57 22.39 -29.71%
DPS 0.00 8.46 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.4535 1.4451 1.4491 1.4222 1.3978 1.3802 1.3255 6.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.59 1.34 1.65 2.30 2.66 2.91 2.38 -
P/RPS 0.47 0.42 0.53 0.78 0.89 0.88 0.73 -25.45%
P/EPS 6.39 8.38 7.23 8.74 8.80 6.71 5.52 10.25%
EY 15.65 11.93 13.83 11.44 11.36 14.89 18.10 -9.24%
DY 0.00 11.93 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 0.58 0.49 0.60 0.85 1.00 1.10 0.93 -27.02%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 22/11/05 18/08/05 27/05/05 25/02/05 26/11/04 -
Price 1.56 1.44 1.50 2.11 2.37 2.80 2.50 -
P/RPS 0.46 0.45 0.48 0.71 0.80 0.85 0.77 -29.08%
P/EPS 6.27 9.01 6.57 8.02 7.84 6.46 5.80 5.33%
EY 15.95 11.10 15.22 12.47 12.75 15.48 17.23 -5.02%
DY 0.00 11.10 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.57 0.53 0.55 0.78 0.89 1.06 0.98 -30.34%

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