[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 57.2%
YoY- 59.69%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 152,758 81,738 278,313 209,092 129,680 54,828 210,645 -19.29%
PBT 29,190 11,709 35,276 26,168 17,494 6,914 21,019 24.49%
Tax -9,366 -4,000 -9,796 -6,670 -5,091 -1,757 -4,297 68.18%
NP 19,824 7,709 25,480 19,498 12,403 5,157 16,722 12.02%
-
NP to SH 19,824 7,709 25,480 19,498 12,403 5,157 16,722 12.02%
-
Tax Rate 32.09% 34.16% 27.77% 25.49% 29.10% 25.41% 20.44% -
Total Cost 132,934 74,029 252,833 189,594 117,277 49,671 193,923 -22.27%
-
Net Worth 246,658 233,698 228,533 222,948 215,834 208,664 206,923 12.43%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,592 - - - 4,297 -
Div Payout % - - 14.10% - - - 25.70% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 246,658 233,698 228,533 222,948 215,834 208,664 206,923 12.43%
NOSH 101,505 101,167 99,796 99,530 99,462 99,364 99,482 1.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.98% 9.43% 9.16% 9.33% 9.56% 9.41% 7.94% -
ROE 8.04% 3.30% 11.15% 8.75% 5.75% 2.47% 8.08% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 150.49 80.79 278.88 210.08 130.38 55.18 211.74 -20.37%
EPS 19.53 7.62 25.53 19.59 12.47 5.19 16.81 10.52%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 4.32 -
NAPS 2.43 2.31 2.29 2.24 2.17 2.10 2.08 10.93%
Adjusted Per Share Value based on latest NOSH - 99,509
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.33 41.38 140.89 105.85 65.65 27.76 106.64 -19.30%
EPS 10.04 3.90 12.90 9.87 6.28 2.61 8.47 12.01%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 2.18 -
NAPS 1.2487 1.1831 1.1569 1.1286 1.0926 1.0563 1.0475 12.43%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.31 2.46 1.95 1.63 1.42 1.16 1.28 -
P/RPS 1.53 3.04 0.70 0.78 1.09 2.10 0.60 86.75%
P/EPS 11.83 32.28 7.64 8.32 11.39 22.35 7.61 34.23%
EY 8.45 3.10 13.09 12.02 8.78 4.47 13.13 -25.47%
DY 0.00 0.00 1.85 0.00 0.00 0.00 3.38 -
P/NAPS 0.95 1.06 0.85 0.73 0.65 0.55 0.62 32.94%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 14/05/04 27/02/04 14/11/03 22/08/03 19/05/03 24/02/03 -
Price 2.25 2.35 2.16 1.90 1.53 1.25 1.17 -
P/RPS 1.50 2.91 0.77 0.90 1.17 2.27 0.55 95.32%
P/EPS 11.52 30.84 8.46 9.70 12.27 24.08 6.96 39.96%
EY 8.68 3.24 11.82 10.31 8.15 4.15 14.37 -28.56%
DY 0.00 0.00 1.67 0.00 0.00 0.00 3.69 -
P/NAPS 0.93 1.02 0.94 0.85 0.71 0.60 0.56 40.28%

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