[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 122.12%
YoY- 307.61%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 401,769 408,229 395,372 398,292 404,418 401,352 397,822 0.65%
PBT 23,559 25,557 45,674 53,240 26,432 24,936 3,646 245.74%
Tax -7,762 -8,086 -9,012 -9,940 -6,938 -8,549 -1,108 264.82%
NP 15,797 17,470 36,662 43,300 19,494 16,386 2,538 237.24%
-
NP to SH 15,797 17,470 36,662 43,300 19,494 16,386 2,538 237.24%
-
Tax Rate 32.95% 31.64% 19.73% 18.67% 26.25% 34.28% 30.39% -
Total Cost 385,972 390,758 358,710 354,992 384,924 384,965 395,284 -1.57%
-
Net Worth 375,615 370,739 387,629 384,655 374,276 367,432 356,377 3.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,402 8,474 12,605 - 6,325 8,446 12,689 -36.54%
Div Payout % 40.53% 48.50% 34.38% - 32.45% 51.55% 500.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 375,615 370,739 387,629 384,655 374,276 367,432 356,377 3.55%
NOSH 106,708 105,925 105,048 105,097 105,429 105,584 105,749 0.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.93% 4.28% 9.27% 10.87% 4.82% 4.08% 0.64% -
ROE 4.21% 4.71% 9.46% 11.26% 5.21% 4.46% 0.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 376.51 385.39 376.37 378.98 383.59 380.13 376.19 0.05%
EPS 14.80 16.49 34.90 41.20 18.49 15.52 2.40 235.16%
DPS 6.00 8.00 12.00 0.00 6.00 8.00 12.00 -36.92%
NAPS 3.52 3.50 3.69 3.66 3.55 3.48 3.37 2.93%
Adjusted Per Share Value based on latest NOSH - 105,097
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 203.39 206.66 200.15 201.63 204.73 203.18 201.39 0.65%
EPS 8.00 8.84 18.56 21.92 9.87 8.30 1.28 238.17%
DPS 3.24 4.29 6.38 0.00 3.20 4.28 6.42 -36.53%
NAPS 1.9015 1.8768 1.9623 1.9473 1.8947 1.8601 1.8041 3.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.73 1.91 1.80 1.78 1.65 1.50 1.50 -
P/RPS 0.46 0.50 0.48 0.47 0.43 0.39 0.40 9.73%
P/EPS 11.69 11.58 5.16 4.32 8.92 9.66 62.50 -67.19%
EY 8.56 8.64 19.39 23.15 11.21 10.35 1.60 204.95%
DY 3.47 4.19 6.67 0.00 3.64 5.33 8.00 -42.61%
P/NAPS 0.49 0.55 0.49 0.49 0.46 0.43 0.45 5.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 -
Price 1.66 1.95 1.88 1.81 1.82 1.50 1.60 -
P/RPS 0.44 0.51 0.50 0.48 0.47 0.39 0.43 1.54%
P/EPS 11.21 11.82 5.39 4.39 9.84 9.66 66.67 -69.43%
EY 8.92 8.46 18.56 22.76 10.16 10.35 1.50 227.16%
DY 3.61 4.10 6.38 0.00 3.30 5.33 7.50 -38.49%
P/NAPS 0.47 0.56 0.51 0.49 0.51 0.43 0.47 0.00%

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