[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 39.81%
YoY- -19.99%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 332,875 155,850 462,131 333,664 204,076 102,624 356,758 -4.51%
PBT 56,388 19,051 35,695 25,657 18,070 8,577 41,645 22.41%
Tax -9,182 -2,709 -8,241 -6,238 -4,180 -1,830 -9,221 -0.28%
NP 47,206 16,342 27,454 19,419 13,890 6,747 32,424 28.48%
-
NP to SH 47,206 16,342 27,454 19,419 13,890 6,747 32,424 28.48%
-
Tax Rate 16.28% 14.22% 23.09% 24.31% 23.13% 21.34% 22.14% -
Total Cost 285,669 139,508 434,677 314,245 190,186 95,877 324,334 -8.12%
-
Net Worth 379,220 348,289 336,800 328,253 323,072 315,568 310,397 14.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 4,530 -
Div Payout % - - - - - - 13.97% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 379,220 348,289 336,800 328,253 323,072 315,568 310,397 14.29%
NOSH 106,224 106,185 106,246 106,230 106,273 106,251 104,864 0.86%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.18% 10.49% 5.94% 5.82% 6.81% 6.57% 9.09% -
ROE 12.45% 4.69% 8.15% 5.92% 4.30% 2.14% 10.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 313.37 146.77 434.96 314.09 192.03 96.59 340.21 -5.33%
EPS 44.44 15.39 25.84 18.28 13.07 6.35 30.92 27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.32 -
NAPS 3.57 3.28 3.17 3.09 3.04 2.97 2.96 13.31%
Adjusted Per Share Value based on latest NOSH - 106,326
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 169.81 79.50 235.74 170.21 104.10 52.35 181.99 -4.51%
EPS 24.08 8.34 14.00 9.91 7.09 3.44 16.54 28.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 1.9345 1.7767 1.7181 1.6745 1.6481 1.6098 1.5834 14.29%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.10 1.98 2.20 2.11 2.38 2.15 2.01 -
P/RPS 0.67 1.35 0.51 0.67 1.24 2.23 0.59 8.85%
P/EPS 4.73 12.87 8.51 11.54 18.21 33.86 6.50 -19.11%
EY 21.16 7.77 11.75 8.66 5.49 2.95 15.38 23.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.15 -
P/NAPS 0.59 0.60 0.69 0.68 0.78 0.72 0.68 -9.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 -
Price 2.00 2.12 2.30 2.13 2.10 2.31 2.28 -
P/RPS 0.64 1.44 0.53 0.68 1.09 2.39 0.67 -3.01%
P/EPS 4.50 13.78 8.90 11.65 16.07 36.38 7.37 -28.04%
EY 22.22 7.26 11.23 8.58 6.22 2.75 13.56 39.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.56 0.65 0.73 0.69 0.69 0.78 0.77 -19.14%

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