[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.06%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 410,496 356,758 357,909 351,744 350,104 329,037 324,280 17.03%
PBT 34,308 41,645 40,838 38,744 32,468 23,947 33,306 1.99%
Tax -7,320 -9,221 -8,476 -8,458 -6,596 -6,731 -8,761 -11.29%
NP 26,988 32,424 32,362 30,286 25,872 17,216 24,545 6.53%
-
NP to SH 26,988 32,424 32,362 30,286 25,872 16,593 23,665 9.16%
-
Tax Rate 21.34% 22.14% 20.76% 21.83% 20.32% 28.11% 26.30% -
Total Cost 383,508 324,334 325,546 321,458 324,232 311,821 299,734 17.87%
-
Net Worth 315,568 310,397 303,138 293,897 284,924 283,295 284,066 7.26%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,530 - - - 16,592 - -
Div Payout % - 13.97% - - - 100.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 315,568 310,397 303,138 293,897 284,924 283,295 284,066 7.26%
NOSH 106,251 104,864 104,530 104,218 103,987 103,771 103,674 1.65%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.57% 9.09% 9.04% 8.61% 7.39% 5.23% 7.57% -
ROE 8.55% 10.45% 10.68% 10.30% 9.08% 5.86% 8.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 386.34 340.21 342.40 337.51 336.68 317.08 312.79 15.13%
EPS 25.40 30.92 30.96 29.06 24.88 15.99 22.83 7.37%
DPS 0.00 4.32 0.00 0.00 0.00 15.99 0.00 -
NAPS 2.97 2.96 2.90 2.82 2.74 2.73 2.74 5.52%
Adjusted Per Share Value based on latest NOSH - 104,518
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 209.40 181.99 182.58 179.43 178.59 167.85 165.42 17.03%
EPS 13.77 16.54 16.51 15.45 13.20 8.46 12.07 9.19%
DPS 0.00 2.31 0.00 0.00 0.00 8.46 0.00 -
NAPS 1.6098 1.5834 1.5464 1.4992 1.4535 1.4451 1.4491 7.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 2.01 1.54 1.60 1.59 1.34 1.65 -
P/RPS 0.56 0.59 0.45 0.47 0.47 0.42 0.53 3.74%
P/EPS 8.46 6.50 4.97 5.51 6.39 8.38 7.23 11.05%
EY 11.81 15.38 20.10 18.16 15.65 11.93 13.83 -9.99%
DY 0.00 2.15 0.00 0.00 0.00 11.93 0.00 -
P/NAPS 0.72 0.68 0.53 0.57 0.58 0.49 0.60 12.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 24/02/06 22/11/05 -
Price 2.31 2.28 1.62 1.53 1.56 1.44 1.50 -
P/RPS 0.60 0.67 0.47 0.45 0.46 0.45 0.48 16.05%
P/EPS 9.09 7.37 5.23 5.26 6.27 9.01 6.57 24.18%
EY 11.00 13.56 19.11 18.99 15.95 11.10 15.22 -19.48%
DY 0.00 1.89 0.00 0.00 0.00 11.10 0.00 -
P/NAPS 0.78 0.77 0.56 0.54 0.57 0.53 0.55 26.25%

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