[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 112.17%
YoY- -97.31%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 398,292 404,418 401,352 397,822 375,460 580,057 635,120 -26.75%
PBT 53,240 26,432 24,936 3,646 -21,436 37,800 83,128 -25.71%
Tax -9,940 -6,938 -8,549 -1,108 580 -9,540 -13,597 -18.86%
NP 43,300 19,494 16,386 2,538 -20,856 28,260 69,530 -27.09%
-
NP to SH 43,300 19,494 16,386 2,538 -20,856 28,260 69,530 -27.09%
-
Tax Rate 18.67% 26.25% 34.28% 30.39% - 25.24% 16.36% -
Total Cost 354,992 384,924 384,965 395,284 396,316 551,797 565,589 -26.71%
-
Net Worth 384,655 374,276 367,432 356,377 350,067 360,811 384,471 0.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 6,325 8,446 12,689 - 4,775 - -
Div Payout % - 32.45% 51.55% 500.00% - 16.90% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 384,655 374,276 367,432 356,377 350,067 360,811 384,471 0.03%
NOSH 105,097 105,429 105,584 105,749 105,760 106,120 106,207 -0.69%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.87% 4.82% 4.08% 0.64% -5.55% 4.87% 10.95% -
ROE 11.26% 5.21% 4.46% 0.71% -5.96% 7.83% 18.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 378.98 383.59 380.13 376.19 355.01 546.60 598.00 -26.23%
EPS 41.20 18.49 15.52 2.40 -19.72 26.63 65.47 -26.58%
DPS 0.00 6.00 8.00 12.00 0.00 4.50 0.00 -
NAPS 3.66 3.55 3.48 3.37 3.31 3.40 3.62 0.73%
Adjusted Per Share Value based on latest NOSH - 105,243
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 203.18 206.30 204.74 202.94 191.53 295.90 323.99 -26.75%
EPS 22.09 9.94 8.36 1.29 -10.64 14.42 35.47 -27.09%
DPS 0.00 3.23 4.31 6.47 0.00 2.44 0.00 -
NAPS 1.9622 1.9093 1.8743 1.818 1.7858 1.8406 1.9613 0.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.78 1.65 1.50 1.50 1.11 1.11 1.93 -
P/RPS 0.47 0.43 0.39 0.40 0.31 0.20 0.32 29.24%
P/EPS 4.32 8.92 9.66 62.50 -5.63 4.17 2.95 28.98%
EY 23.15 11.21 10.35 1.60 -17.77 23.99 33.92 -22.50%
DY 0.00 3.64 5.33 8.00 0.00 4.05 0.00 -
P/NAPS 0.49 0.46 0.43 0.45 0.34 0.33 0.53 -5.10%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 -
Price 1.81 1.82 1.50 1.60 1.56 1.17 1.18 -
P/RPS 0.48 0.47 0.39 0.43 0.44 0.21 0.20 79.35%
P/EPS 4.39 9.84 9.66 66.67 -7.91 4.39 1.80 81.28%
EY 22.76 10.16 10.35 1.50 -12.64 22.76 55.48 -44.81%
DY 0.00 3.30 5.33 7.50 0.00 3.85 0.00 -
P/NAPS 0.49 0.51 0.43 0.47 0.47 0.34 0.33 30.18%

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