[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.8%
YoY- -19.99%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 665,750 623,400 462,131 444,885 408,152 410,496 356,758 51.63%
PBT 112,776 76,204 35,695 34,209 36,140 34,308 41,645 94.40%
Tax -18,364 -10,836 -8,241 -8,317 -8,360 -7,320 -9,221 58.35%
NP 94,412 65,368 27,454 25,892 27,780 26,988 32,424 104.04%
-
NP to SH 94,412 65,368 27,454 25,892 27,780 26,988 32,424 104.04%
-
Tax Rate 16.28% 14.22% 23.09% 24.31% 23.13% 21.34% 22.14% -
Total Cost 571,338 558,032 434,677 418,993 380,372 383,508 324,334 45.90%
-
Net Worth 379,220 348,289 336,800 328,253 323,072 315,568 310,397 14.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 4,530 -
Div Payout % - - - - - - 13.97% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 379,220 348,289 336,800 328,253 323,072 315,568 310,397 14.29%
NOSH 106,224 106,185 106,246 106,230 106,273 106,251 104,864 0.86%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.18% 10.49% 5.94% 5.82% 6.81% 6.57% 9.09% -
ROE 24.90% 18.77% 8.15% 7.89% 8.60% 8.55% 10.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 626.74 587.08 434.96 418.79 384.06 386.34 340.21 50.33%
EPS 88.88 61.56 25.84 24.37 26.14 25.40 30.92 102.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.32 -
NAPS 3.57 3.28 3.17 3.09 3.04 2.97 2.96 13.31%
Adjusted Per Share Value based on latest NOSH - 106,326
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 339.61 318.01 235.74 226.94 208.21 209.40 181.99 51.63%
EPS 48.16 33.35 14.00 13.21 14.17 13.77 16.54 104.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 1.9345 1.7767 1.7181 1.6745 1.6481 1.6098 1.5834 14.29%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.10 1.98 2.20 2.11 2.38 2.15 2.01 -
P/RPS 0.34 0.34 0.51 0.50 0.62 0.56 0.59 -30.77%
P/EPS 2.36 3.22 8.51 8.66 9.10 8.46 6.50 -49.13%
EY 42.32 31.09 11.75 11.55 10.98 11.81 15.38 96.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.15 -
P/NAPS 0.59 0.60 0.69 0.68 0.78 0.72 0.68 -9.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 -
Price 2.00 2.12 2.30 2.13 2.10 2.31 2.28 -
P/RPS 0.32 0.36 0.53 0.51 0.55 0.60 0.67 -38.92%
P/EPS 2.25 3.44 8.90 8.74 8.03 9.09 7.37 -54.69%
EY 44.44 29.04 11.23 11.44 12.45 11.00 13.56 120.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.56 0.65 0.73 0.69 0.69 0.78 0.77 -19.14%

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