[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.86%
YoY- 36.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 408,152 410,496 356,758 357,909 351,744 350,104 329,037 15.49%
PBT 36,140 34,308 41,645 40,838 38,744 32,468 23,947 31.66%
Tax -8,360 -7,320 -9,221 -8,476 -8,458 -6,596 -6,731 15.59%
NP 27,780 26,988 32,424 32,362 30,286 25,872 17,216 37.69%
-
NP to SH 27,780 26,988 32,424 32,362 30,286 25,872 16,593 41.12%
-
Tax Rate 23.13% 21.34% 22.14% 20.76% 21.83% 20.32% 28.11% -
Total Cost 380,372 383,508 324,334 325,546 321,458 324,232 311,821 14.20%
-
Net Worth 323,072 315,568 310,397 303,138 293,897 284,924 283,295 9.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,530 - - - 16,592 -
Div Payout % - - 13.97% - - - 100.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 323,072 315,568 310,397 303,138 293,897 284,924 283,295 9.18%
NOSH 106,273 106,251 104,864 104,530 104,218 103,987 103,771 1.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.81% 6.57% 9.09% 9.04% 8.61% 7.39% 5.23% -
ROE 8.60% 8.55% 10.45% 10.68% 10.30% 9.08% 5.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 384.06 386.34 340.21 342.40 337.51 336.68 317.08 13.66%
EPS 26.14 25.40 30.92 30.96 29.06 24.88 15.99 38.89%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 15.99 -
NAPS 3.04 2.97 2.96 2.90 2.82 2.74 2.73 7.45%
Adjusted Per Share Value based on latest NOSH - 105,051
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 208.21 209.40 181.99 182.58 179.43 178.59 167.85 15.49%
EPS 14.17 13.77 16.54 16.51 15.45 13.20 8.46 41.17%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 8.46 -
NAPS 1.6481 1.6098 1.5834 1.5464 1.4992 1.4535 1.4451 9.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.38 2.15 2.01 1.54 1.60 1.59 1.34 -
P/RPS 0.62 0.56 0.59 0.45 0.47 0.47 0.42 29.73%
P/EPS 9.10 8.46 6.50 4.97 5.51 6.39 8.38 5.66%
EY 10.98 11.81 15.38 20.10 18.16 15.65 11.93 -5.39%
DY 0.00 0.00 2.15 0.00 0.00 0.00 11.93 -
P/NAPS 0.78 0.72 0.68 0.53 0.57 0.58 0.49 36.44%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 24/02/06 -
Price 2.10 2.31 2.28 1.62 1.53 1.56 1.44 -
P/RPS 0.55 0.60 0.67 0.47 0.45 0.46 0.45 14.35%
P/EPS 8.03 9.09 7.37 5.23 5.26 6.27 9.01 -7.40%
EY 12.45 11.00 13.56 19.11 18.99 15.95 11.10 7.97%
DY 0.00 0.00 1.89 0.00 0.00 0.00 11.10 -
P/NAPS 0.69 0.78 0.77 0.56 0.54 0.57 0.53 19.28%

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