[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.8%
YoY- 59.69%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 305,516 326,952 278,313 278,789 259,360 219,312 210,645 28.16%
PBT 58,380 46,836 35,276 34,890 34,988 27,656 21,019 97.71%
Tax -18,732 -16,000 -9,796 -8,893 -10,182 -7,028 -4,297 167.09%
NP 39,648 30,836 25,480 25,997 24,806 20,628 16,722 77.90%
-
NP to SH 39,648 30,836 25,480 25,997 24,806 20,628 16,722 77.90%
-
Tax Rate 32.09% 34.16% 27.77% 25.49% 29.10% 25.41% 20.44% -
Total Cost 265,868 296,116 252,833 252,792 234,554 198,684 193,923 23.43%
-
Net Worth 246,658 233,698 228,533 222,948 215,834 208,664 206,923 12.43%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,592 - - - 4,297 -
Div Payout % - - 14.10% - - - 25.70% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 246,658 233,698 228,533 222,948 215,834 208,664 206,923 12.43%
NOSH 101,505 101,167 99,796 99,530 99,462 99,364 99,482 1.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.98% 9.43% 9.16% 9.33% 9.56% 9.41% 7.94% -
ROE 16.07% 13.19% 11.15% 11.66% 11.49% 9.89% 8.08% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 300.99 323.18 278.88 280.10 260.76 220.72 211.74 26.45%
EPS 39.06 30.48 25.53 26.12 24.94 20.76 16.81 75.52%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 4.32 -
NAPS 2.43 2.31 2.29 2.24 2.17 2.10 2.08 10.93%
Adjusted Per Share Value based on latest NOSH - 99,509
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 155.85 166.78 141.97 142.22 132.30 111.88 107.45 28.16%
EPS 20.23 15.73 13.00 13.26 12.65 10.52 8.53 77.93%
DPS 0.00 0.00 1.83 0.00 0.00 0.00 2.19 -
NAPS 1.2583 1.1921 1.1658 1.1373 1.101 1.0644 1.0556 12.43%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.31 2.46 1.95 1.63 1.42 1.16 1.28 -
P/RPS 0.77 0.76 0.70 0.58 0.54 0.53 0.60 18.11%
P/EPS 5.91 8.07 7.64 6.24 5.69 5.59 7.61 -15.52%
EY 16.91 12.39 13.09 16.02 17.56 17.90 13.13 18.39%
DY 0.00 0.00 1.85 0.00 0.00 0.00 3.38 -
P/NAPS 0.95 1.06 0.85 0.73 0.65 0.55 0.62 32.94%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 14/05/04 27/02/04 14/11/03 22/08/03 19/05/03 24/02/03 -
Price 2.25 2.35 2.16 1.90 1.53 1.25 1.17 -
P/RPS 0.75 0.73 0.77 0.68 0.59 0.57 0.55 22.99%
P/EPS 5.76 7.71 8.46 7.27 6.13 6.02 6.96 -11.86%
EY 17.36 12.97 11.82 13.75 16.30 16.61 14.37 13.44%
DY 0.00 0.00 1.67 0.00 0.00 0.00 3.69 -
P/NAPS 0.93 1.02 0.94 0.85 0.71 0.60 0.56 40.28%

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