[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -36.9%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 210,645 213,508 203,098 198,136 215,976 216,297 214,358 -1.15%
PBT 21,019 22,750 21,286 13,348 18,186 19,162 17,726 11.99%
Tax -4,297 -6,470 -6,576 -4,936 -4,854 -4,801 -4,584 -4.20%
NP 16,722 16,280 14,710 8,412 13,332 14,361 13,142 17.37%
-
NP to SH 16,722 16,280 14,710 8,412 13,332 14,361 13,142 17.37%
-
Tax Rate 20.44% 28.44% 30.89% 36.98% 26.69% 25.05% 25.86% -
Total Cost 193,923 197,228 188,388 189,724 202,644 201,936 201,216 -2.42%
-
Net Worth 206,923 202,837 197,789 193,356 190,457 191,066 186,754 7.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,297 - - - - - - -
Div Payout % 25.70% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 206,923 202,837 197,789 193,356 190,457 191,066 186,754 7.05%
NOSH 99,482 99,429 99,391 99,668 99,196 98,998 98,812 0.45%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.94% 7.63% 7.24% 4.25% 6.17% 6.64% 6.13% -
ROE 8.08% 8.03% 7.44% 4.35% 7.00% 7.52% 7.04% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 211.74 214.73 204.34 198.80 217.73 218.49 216.94 -1.60%
EPS 16.81 16.37 14.80 8.44 13.44 14.51 13.30 16.84%
DPS 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.99 1.94 1.92 1.93 1.89 6.57%
Adjusted Per Share Value based on latest NOSH - 99,668
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 106.64 108.09 102.82 100.30 109.34 109.50 108.52 -1.15%
EPS 8.47 8.24 7.45 4.26 6.75 7.27 6.65 17.44%
DPS 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0475 1.0268 1.0013 0.9788 0.9642 0.9672 0.9454 7.05%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.28 1.30 1.40 1.45 1.23 1.03 1.12 -
P/RPS 0.60 0.61 0.69 0.73 0.56 0.47 0.52 9.98%
P/EPS 7.61 7.94 9.46 17.18 9.15 7.10 8.42 -6.50%
EY 13.13 12.59 10.57 5.82 10.93 14.08 11.87 6.93%
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.70 0.75 0.64 0.53 0.59 3.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 14/11/02 15/08/02 16/05/02 25/02/02 26/11/01 23/08/01 -
Price 1.17 1.26 1.40 1.55 1.30 1.22 1.20 -
P/RPS 0.55 0.59 0.69 0.78 0.60 0.56 0.55 0.00%
P/EPS 6.96 7.70 9.46 18.36 9.67 8.41 9.02 -15.83%
EY 14.37 12.99 10.57 5.45 10.34 11.89 11.08 18.87%
DY 3.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.70 0.80 0.68 0.63 0.63 -7.53%

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