[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.92%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 351,744 350,104 329,037 324,280 305,302 306,628 336,543 2.99%
PBT 38,744 32,468 23,947 33,306 38,380 42,560 63,707 -28.28%
Tax -8,458 -6,596 -6,731 -8,761 -10,198 -11,432 -19,456 -42.70%
NP 30,286 25,872 17,216 24,545 28,182 31,128 44,251 -22.39%
-
NP to SH 30,286 25,872 16,593 23,665 27,178 31,128 44,251 -22.39%
-
Tax Rate 21.83% 20.32% 28.11% 26.30% 26.57% 26.86% 30.54% -
Total Cost 321,458 324,232 311,821 299,734 277,120 275,500 292,292 6.56%
-
Net Worth 293,897 284,924 283,295 284,066 278,801 274,019 270,570 5.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 16,592 - - - 4,410 -
Div Payout % - - 100.00% - - - 9.97% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 293,897 284,924 283,295 284,066 278,801 274,019 270,570 5.68%
NOSH 104,218 103,987 103,771 103,674 103,259 103,015 102,101 1.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.61% 7.39% 5.23% 7.57% 9.23% 10.15% 13.15% -
ROE 10.30% 9.08% 5.86% 8.33% 9.75% 11.36% 16.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 337.51 336.68 317.08 312.79 295.66 297.65 329.61 1.59%
EPS 29.06 24.88 15.99 22.83 26.32 29.32 43.34 -23.44%
DPS 0.00 0.00 15.99 0.00 0.00 0.00 4.32 -
NAPS 2.82 2.74 2.73 2.74 2.70 2.66 2.65 4.24%
Adjusted Per Share Value based on latest NOSH - 104,522
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 179.43 178.59 167.85 165.42 155.74 156.42 171.68 2.99%
EPS 15.45 13.20 8.46 12.07 13.86 15.88 22.57 -22.38%
DPS 0.00 0.00 8.46 0.00 0.00 0.00 2.25 -
NAPS 1.4992 1.4535 1.4451 1.4491 1.4222 1.3978 1.3802 5.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.59 1.34 1.65 2.30 2.66 2.91 -
P/RPS 0.47 0.47 0.42 0.53 0.78 0.89 0.88 -34.24%
P/EPS 5.51 6.39 8.38 7.23 8.74 8.80 6.71 -12.34%
EY 18.16 15.65 11.93 13.83 11.44 11.36 14.89 14.19%
DY 0.00 0.00 11.93 0.00 0.00 0.00 1.48 -
P/NAPS 0.57 0.58 0.49 0.60 0.85 1.00 1.10 -35.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 19/05/06 24/02/06 22/11/05 18/08/05 27/05/05 25/02/05 -
Price 1.53 1.56 1.44 1.50 2.11 2.37 2.80 -
P/RPS 0.45 0.46 0.45 0.48 0.71 0.80 0.85 -34.63%
P/EPS 5.26 6.27 9.01 6.57 8.02 7.84 6.46 -12.83%
EY 18.99 15.95 11.10 15.22 12.47 12.75 15.48 14.63%
DY 0.00 0.00 11.10 0.00 0.00 0.00 1.54 -
P/NAPS 0.54 0.57 0.53 0.55 0.78 0.89 1.06 -36.29%

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