[CHOOBEE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.36%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 401,352 397,822 375,460 580,057 635,120 665,750 623,400 -25.42%
PBT 24,936 3,646 -21,436 37,800 83,128 112,776 76,204 -52.48%
Tax -8,549 -1,108 580 -9,540 -13,597 -18,364 -10,836 -14.60%
NP 16,386 2,538 -20,856 28,260 69,530 94,412 65,368 -60.21%
-
NP to SH 16,386 2,538 -20,856 28,260 69,530 94,412 65,368 -60.21%
-
Tax Rate 34.28% 30.39% - 25.24% 16.36% 16.28% 14.22% -
Total Cost 384,965 395,284 396,316 551,797 565,589 571,338 558,032 -21.90%
-
Net Worth 367,432 356,377 350,067 360,811 384,471 379,220 348,289 3.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,446 12,689 - 4,775 - - - -
Div Payout % 51.55% 500.00% - 16.90% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 367,432 356,377 350,067 360,811 384,471 379,220 348,289 3.62%
NOSH 105,584 105,749 105,760 106,120 106,207 106,224 106,185 -0.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.08% 0.64% -5.55% 4.87% 10.95% 14.18% 10.49% -
ROE 4.46% 0.71% -5.96% 7.83% 18.08% 24.90% 18.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 380.13 376.19 355.01 546.60 598.00 626.74 587.08 -25.13%
EPS 15.52 2.40 -19.72 26.63 65.47 88.88 61.56 -60.05%
DPS 8.00 12.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 3.48 3.37 3.31 3.40 3.62 3.57 3.28 4.02%
Adjusted Per Share Value based on latest NOSH - 105,839
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 204.74 202.94 191.53 295.90 323.99 339.61 318.01 -25.41%
EPS 8.36 1.29 -10.64 14.42 35.47 48.16 33.35 -60.21%
DPS 4.31 6.47 0.00 2.44 0.00 0.00 0.00 -
NAPS 1.8743 1.818 1.7858 1.8406 1.9613 1.9345 1.7767 3.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.50 1.50 1.11 1.11 1.93 2.10 1.98 -
P/RPS 0.39 0.40 0.31 0.20 0.32 0.34 0.34 9.56%
P/EPS 9.66 62.50 -5.63 4.17 2.95 2.36 3.22 107.86%
EY 10.35 1.60 -17.77 23.99 33.92 42.32 31.09 -51.93%
DY 5.33 8.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.34 0.33 0.53 0.59 0.60 -19.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 23/05/08 -
Price 1.50 1.60 1.56 1.17 1.18 2.00 2.12 -
P/RPS 0.39 0.43 0.44 0.21 0.20 0.32 0.36 5.47%
P/EPS 9.66 66.67 -7.91 4.39 1.80 2.25 3.44 98.91%
EY 10.35 1.50 -12.64 22.76 55.48 44.44 29.04 -49.69%
DY 5.33 7.50 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.34 0.33 0.56 0.65 -24.05%

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