[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.93%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 623,400 462,131 444,885 408,152 410,496 356,758 357,909 44.71%
PBT 76,204 35,695 34,209 36,140 34,308 41,645 40,838 51.51%
Tax -10,836 -8,241 -8,317 -8,360 -7,320 -9,221 -8,476 17.77%
NP 65,368 27,454 25,892 27,780 26,988 32,424 32,362 59.72%
-
NP to SH 65,368 27,454 25,892 27,780 26,988 32,424 32,362 59.72%
-
Tax Rate 14.22% 23.09% 24.31% 23.13% 21.34% 22.14% 20.76% -
Total Cost 558,032 434,677 418,993 380,372 383,508 324,334 325,546 43.18%
-
Net Worth 348,289 336,800 328,253 323,072 315,568 310,397 303,138 9.68%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 4,530 - -
Div Payout % - - - - - 13.97% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 348,289 336,800 328,253 323,072 315,568 310,397 303,138 9.68%
NOSH 106,185 106,246 106,230 106,273 106,251 104,864 104,530 1.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.49% 5.94% 5.82% 6.81% 6.57% 9.09% 9.04% -
ROE 18.77% 8.15% 7.89% 8.60% 8.55% 10.45% 10.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 587.08 434.96 418.79 384.06 386.34 340.21 342.40 43.20%
EPS 61.56 25.84 24.37 26.14 25.40 30.92 30.96 58.05%
DPS 0.00 0.00 0.00 0.00 0.00 4.32 0.00 -
NAPS 3.28 3.17 3.09 3.04 2.97 2.96 2.90 8.54%
Adjusted Per Share Value based on latest NOSH - 106,294
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 318.01 235.74 226.94 208.21 209.40 181.99 182.58 44.71%
EPS 33.35 14.00 13.21 14.17 13.77 16.54 16.51 59.72%
DPS 0.00 0.00 0.00 0.00 0.00 2.31 0.00 -
NAPS 1.7767 1.7181 1.6745 1.6481 1.6098 1.5834 1.5464 9.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.98 2.20 2.11 2.38 2.15 2.01 1.54 -
P/RPS 0.34 0.51 0.50 0.62 0.56 0.59 0.45 -17.03%
P/EPS 3.22 8.51 8.66 9.10 8.46 6.50 4.97 -25.10%
EY 31.09 11.75 11.55 10.98 11.81 15.38 20.10 33.71%
DY 0.00 0.00 0.00 0.00 0.00 2.15 0.00 -
P/NAPS 0.60 0.69 0.68 0.78 0.72 0.68 0.53 8.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 -
Price 2.12 2.30 2.13 2.10 2.31 2.28 1.62 -
P/RPS 0.36 0.53 0.51 0.55 0.60 0.67 0.47 -16.27%
P/EPS 3.44 8.90 8.74 8.03 9.09 7.37 5.23 -24.34%
EY 29.04 11.23 11.44 12.45 11.00 13.56 19.11 32.14%
DY 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.65 0.73 0.69 0.69 0.78 0.77 0.56 10.43%

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