[CHOOBEE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.96%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 408,229 395,372 398,292 404,418 401,352 397,822 375,460 5.73%
PBT 25,557 45,674 53,240 26,432 24,936 3,646 -21,436 -
Tax -8,086 -9,012 -9,940 -6,938 -8,549 -1,108 580 -
NP 17,470 36,662 43,300 19,494 16,386 2,538 -20,856 -
-
NP to SH 17,470 36,662 43,300 19,494 16,386 2,538 -20,856 -
-
Tax Rate 31.64% 19.73% 18.67% 26.25% 34.28% 30.39% - -
Total Cost 390,758 358,710 354,992 384,924 384,965 395,284 396,316 -0.93%
-
Net Worth 370,739 387,629 384,655 374,276 367,432 356,377 350,067 3.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,474 12,605 - 6,325 8,446 12,689 - -
Div Payout % 48.50% 34.38% - 32.45% 51.55% 500.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 370,739 387,629 384,655 374,276 367,432 356,377 350,067 3.89%
NOSH 105,925 105,048 105,097 105,429 105,584 105,749 105,760 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.28% 9.27% 10.87% 4.82% 4.08% 0.64% -5.55% -
ROE 4.71% 9.46% 11.26% 5.21% 4.46% 0.71% -5.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 385.39 376.37 378.98 383.59 380.13 376.19 355.01 5.62%
EPS 16.49 34.90 41.20 18.49 15.52 2.40 -19.72 -
DPS 8.00 12.00 0.00 6.00 8.00 12.00 0.00 -
NAPS 3.50 3.69 3.66 3.55 3.48 3.37 3.31 3.78%
Adjusted Per Share Value based on latest NOSH - 105,014
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 208.25 201.69 203.18 206.30 204.74 202.94 191.53 5.73%
EPS 8.91 18.70 22.09 9.94 8.36 1.29 -10.64 -
DPS 4.32 6.43 0.00 3.23 4.31 6.47 0.00 -
NAPS 1.8912 1.9774 1.9622 1.9093 1.8743 1.818 1.7858 3.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.91 1.80 1.78 1.65 1.50 1.50 1.11 -
P/RPS 0.50 0.48 0.47 0.43 0.39 0.40 0.31 37.49%
P/EPS 11.58 5.16 4.32 8.92 9.66 62.50 -5.63 -
EY 8.64 19.39 23.15 11.21 10.35 1.60 -17.77 -
DY 4.19 6.67 0.00 3.64 5.33 8.00 0.00 -
P/NAPS 0.55 0.49 0.49 0.46 0.43 0.45 0.34 37.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 -
Price 1.95 1.88 1.81 1.82 1.50 1.60 1.56 -
P/RPS 0.51 0.50 0.48 0.47 0.39 0.43 0.44 10.33%
P/EPS 11.82 5.39 4.39 9.84 9.66 66.67 -7.91 -
EY 8.46 18.56 22.76 10.16 10.35 1.50 -12.64 -
DY 4.10 6.38 0.00 3.30 5.33 7.50 0.00 -
P/NAPS 0.56 0.51 0.49 0.51 0.43 0.47 0.47 12.37%

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