[CHOOBEE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.19%
YoY- 95.41%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 444,885 408,152 410,496 356,758 357,909 351,744 350,104 17.30%
PBT 34,209 36,140 34,308 41,645 40,838 38,744 32,468 3.54%
Tax -8,317 -8,360 -7,320 -9,221 -8,476 -8,458 -6,596 16.69%
NP 25,892 27,780 26,988 32,424 32,362 30,286 25,872 0.05%
-
NP to SH 25,892 27,780 26,988 32,424 32,362 30,286 25,872 0.05%
-
Tax Rate 24.31% 23.13% 21.34% 22.14% 20.76% 21.83% 20.32% -
Total Cost 418,993 380,372 383,508 324,334 325,546 321,458 324,232 18.62%
-
Net Worth 328,253 323,072 315,568 310,397 303,138 293,897 284,924 9.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,530 - - - -
Div Payout % - - - 13.97% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 328,253 323,072 315,568 310,397 303,138 293,897 284,924 9.88%
NOSH 106,230 106,273 106,251 104,864 104,530 104,218 103,987 1.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.82% 6.81% 6.57% 9.09% 9.04% 8.61% 7.39% -
ROE 7.89% 8.60% 8.55% 10.45% 10.68% 10.30% 9.08% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 418.79 384.06 386.34 340.21 342.40 337.51 336.68 15.64%
EPS 24.37 26.14 25.40 30.92 30.96 29.06 24.88 -1.37%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 3.09 3.04 2.97 2.96 2.90 2.82 2.74 8.33%
Adjusted Per Share Value based on latest NOSH - 105,870
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 226.94 208.21 209.40 181.99 182.58 179.43 178.59 17.30%
EPS 13.21 14.17 13.77 16.54 16.51 15.45 13.20 0.05%
DPS 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
NAPS 1.6745 1.6481 1.6098 1.5834 1.5464 1.4992 1.4535 9.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.11 2.38 2.15 2.01 1.54 1.60 1.59 -
P/RPS 0.50 0.62 0.56 0.59 0.45 0.47 0.47 4.20%
P/EPS 8.66 9.10 8.46 6.50 4.97 5.51 6.39 22.44%
EY 11.55 10.98 11.81 15.38 20.10 18.16 15.65 -18.31%
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.72 0.68 0.53 0.57 0.58 11.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 -
Price 2.13 2.10 2.31 2.28 1.62 1.53 1.56 -
P/RPS 0.51 0.55 0.60 0.67 0.47 0.45 0.46 7.11%
P/EPS 8.74 8.03 9.09 7.37 5.23 5.26 6.27 24.75%
EY 11.44 12.45 11.00 13.56 19.11 18.99 15.95 -19.85%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.78 0.77 0.56 0.54 0.57 13.57%

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