[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 138.1%
YoY- 142.21%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 580,057 635,120 665,750 623,400 462,131 444,885 408,152 26.27%
PBT 37,800 83,128 112,776 76,204 35,695 34,209 36,140 3.02%
Tax -9,540 -13,597 -18,364 -10,836 -8,241 -8,317 -8,360 9.15%
NP 28,260 69,530 94,412 65,368 27,454 25,892 27,780 1.14%
-
NP to SH 28,260 69,530 94,412 65,368 27,454 25,892 27,780 1.14%
-
Tax Rate 25.24% 16.36% 16.28% 14.22% 23.09% 24.31% 23.13% -
Total Cost 551,797 565,589 571,338 558,032 434,677 418,993 380,372 28.00%
-
Net Worth 360,811 384,471 379,220 348,289 336,800 328,253 323,072 7.60%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,775 - - - - - - -
Div Payout % 16.90% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 360,811 384,471 379,220 348,289 336,800 328,253 323,072 7.60%
NOSH 106,120 106,207 106,224 106,185 106,246 106,230 106,273 -0.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.87% 10.95% 14.18% 10.49% 5.94% 5.82% 6.81% -
ROE 7.83% 18.08% 24.90% 18.77% 8.15% 7.89% 8.60% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 546.60 598.00 626.74 587.08 434.96 418.79 384.06 26.39%
EPS 26.63 65.47 88.88 61.56 25.84 24.37 26.14 1.24%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.62 3.57 3.28 3.17 3.09 3.04 7.71%
Adjusted Per Share Value based on latest NOSH - 106,185
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 295.90 323.99 339.61 318.01 235.74 226.94 208.21 26.26%
EPS 14.42 35.47 48.16 33.35 14.00 13.21 14.17 1.16%
DPS 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8406 1.9613 1.9345 1.7767 1.7181 1.6745 1.6481 7.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.11 1.93 2.10 1.98 2.20 2.11 2.38 -
P/RPS 0.20 0.32 0.34 0.34 0.51 0.50 0.62 -52.80%
P/EPS 4.17 2.95 2.36 3.22 8.51 8.66 9.10 -40.42%
EY 23.99 33.92 42.32 31.09 11.75 11.55 10.98 67.97%
DY 4.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.53 0.59 0.60 0.69 0.68 0.78 -43.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 -
Price 1.17 1.18 2.00 2.12 2.30 2.13 2.10 -
P/RPS 0.21 0.20 0.32 0.36 0.53 0.51 0.55 -47.21%
P/EPS 4.39 1.80 2.25 3.44 8.90 8.74 8.03 -33.01%
EY 22.76 55.48 44.44 29.04 11.23 11.44 12.45 49.23%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.56 0.65 0.73 0.69 0.69 -37.48%

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