[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.72%
YoY- 68.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 305,302 306,628 336,543 330,941 305,516 326,952 278,313 6.37%
PBT 38,380 42,560 63,707 63,662 58,380 46,836 35,276 5.78%
Tax -10,198 -11,432 -19,456 -19,764 -18,732 -16,000 -9,796 2.71%
NP 28,182 31,128 44,251 43,898 39,648 30,836 25,480 6.95%
-
NP to SH 27,178 31,128 44,251 43,898 39,648 30,836 25,480 4.39%
-
Tax Rate 26.57% 26.86% 30.54% 31.05% 32.09% 34.16% 27.77% -
Total Cost 277,120 275,500 292,292 287,042 265,868 296,116 252,833 6.31%
-
Net Worth 278,801 274,019 270,570 259,845 246,658 233,698 228,533 14.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,410 - - - 3,592 -
Div Payout % - - 9.97% - - - 14.10% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 278,801 274,019 270,570 259,845 246,658 233,698 228,533 14.18%
NOSH 103,259 103,015 102,101 101,900 101,505 101,167 99,796 2.30%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.23% 10.15% 13.15% 13.26% 12.98% 9.43% 9.16% -
ROE 9.75% 11.36% 16.35% 16.89% 16.07% 13.19% 11.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 295.66 297.65 329.61 324.77 300.99 323.18 278.88 3.97%
EPS 26.32 29.32 43.34 43.08 39.06 30.48 25.53 2.05%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 3.60 -
NAPS 2.70 2.66 2.65 2.55 2.43 2.31 2.29 11.61%
Adjusted Per Share Value based on latest NOSH - 102,104
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 155.74 156.42 171.68 168.82 155.85 166.78 141.97 6.37%
EPS 13.86 15.88 22.57 22.39 20.23 15.73 13.00 4.36%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.83 -
NAPS 1.4222 1.3978 1.3802 1.3255 1.2583 1.1921 1.1658 14.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.30 2.66 2.91 2.38 2.31 2.46 1.95 -
P/RPS 0.78 0.89 0.88 0.73 0.77 0.76 0.70 7.48%
P/EPS 8.74 8.80 6.71 5.52 5.91 8.07 7.64 9.39%
EY 11.44 11.36 14.89 18.10 16.91 12.39 13.09 -8.59%
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.85 -
P/NAPS 0.85 1.00 1.10 0.93 0.95 1.06 0.85 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 -
Price 2.11 2.37 2.80 2.50 2.25 2.35 2.16 -
P/RPS 0.71 0.80 0.85 0.77 0.75 0.73 0.77 -5.26%
P/EPS 8.02 7.84 6.46 5.80 5.76 7.71 8.46 -3.50%
EY 12.47 12.75 15.48 17.23 17.36 12.97 11.82 3.63%
DY 0.00 0.00 1.54 0.00 0.00 0.00 1.67 -
P/NAPS 0.78 0.89 1.06 0.98 0.93 1.02 0.94 -11.70%

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