[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.67%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 259,360 219,312 210,645 213,508 203,098 198,136 215,976 13.01%
PBT 34,988 27,656 21,019 22,750 21,286 13,348 18,186 54.87%
Tax -10,182 -7,028 -4,297 -6,470 -6,576 -4,936 -4,854 64.08%
NP 24,806 20,628 16,722 16,280 14,710 8,412 13,332 51.44%
-
NP to SH 24,806 20,628 16,722 16,280 14,710 8,412 13,332 51.44%
-
Tax Rate 29.10% 25.41% 20.44% 28.44% 30.89% 36.98% 26.69% -
Total Cost 234,554 198,684 193,923 197,228 188,388 189,724 202,644 10.26%
-
Net Worth 215,834 208,664 206,923 202,837 197,789 193,356 190,457 8.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,297 - - - - -
Div Payout % - - 25.70% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 215,834 208,664 206,923 202,837 197,789 193,356 190,457 8.72%
NOSH 99,462 99,364 99,482 99,429 99,391 99,668 99,196 0.17%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.56% 9.41% 7.94% 7.63% 7.24% 4.25% 6.17% -
ROE 11.49% 9.89% 8.08% 8.03% 7.44% 4.35% 7.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 260.76 220.72 211.74 214.73 204.34 198.80 217.73 12.81%
EPS 24.94 20.76 16.81 16.37 14.80 8.44 13.44 51.17%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.10 2.08 2.04 1.99 1.94 1.92 8.52%
Adjusted Per Share Value based on latest NOSH - 99,487
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 131.30 111.02 106.64 108.09 102.82 100.30 109.34 13.01%
EPS 12.56 10.44 8.47 8.24 7.45 4.26 6.75 51.45%
DPS 0.00 0.00 2.18 0.00 0.00 0.00 0.00 -
NAPS 1.0926 1.0563 1.0475 1.0268 1.0013 0.9788 0.9642 8.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.42 1.16 1.28 1.30 1.40 1.45 1.23 -
P/RPS 0.54 0.53 0.60 0.61 0.69 0.73 0.56 -2.40%
P/EPS 5.69 5.59 7.61 7.94 9.46 17.18 9.15 -27.20%
EY 17.56 17.90 13.13 12.59 10.57 5.82 10.93 37.29%
DY 0.00 0.00 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.62 0.64 0.70 0.75 0.64 1.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 19/05/03 24/02/03 14/11/02 15/08/02 16/05/02 25/02/02 -
Price 1.53 1.25 1.17 1.26 1.40 1.55 1.30 -
P/RPS 0.59 0.57 0.55 0.59 0.69 0.78 0.60 -1.11%
P/EPS 6.13 6.02 6.96 7.70 9.46 18.36 9.67 -26.26%
EY 16.30 16.61 14.37 12.99 10.57 5.45 10.34 35.56%
DY 0.00 0.00 3.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.56 0.62 0.70 0.80 0.68 2.92%

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