[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 36.95%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 209,092 129,680 54,828 210,645 160,131 101,549 49,534 160.96%
PBT 26,168 17,494 6,914 21,019 17,063 10,643 3,337 294.21%
Tax -6,670 -5,091 -1,757 -4,297 -4,853 -3,288 -1,234 207.67%
NP 19,498 12,403 5,157 16,722 12,210 7,355 2,103 340.73%
-
NP to SH 19,498 12,403 5,157 16,722 12,210 7,355 2,103 340.73%
-
Tax Rate 25.49% 29.10% 25.41% 20.44% 28.44% 30.89% 36.98% -
Total Cost 189,594 117,277 49,671 193,923 147,921 94,194 47,431 151.65%
-
Net Worth 222,948 215,834 208,664 206,923 202,837 197,789 193,356 9.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,297 - - - -
Div Payout % - - - 25.70% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 222,948 215,834 208,664 206,923 202,837 197,789 193,356 9.94%
NOSH 99,530 99,462 99,364 99,482 99,429 99,391 99,668 -0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.33% 9.56% 9.41% 7.94% 7.63% 7.24% 4.25% -
ROE 8.75% 5.75% 2.47% 8.08% 6.02% 3.72% 1.09% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 210.08 130.38 55.18 211.74 161.05 102.17 49.70 161.19%
EPS 19.59 12.47 5.19 16.81 12.28 7.40 2.11 341.14%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 2.24 2.17 2.10 2.08 2.04 1.99 1.94 10.05%
Adjusted Per Share Value based on latest NOSH - 99,361
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 105.85 65.65 27.76 106.64 81.06 51.41 25.08 160.93%
EPS 9.87 6.28 2.61 8.47 6.18 3.72 1.06 341.99%
DPS 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
NAPS 1.1286 1.0926 1.0563 1.0475 1.0268 1.0013 0.9788 9.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.63 1.42 1.16 1.28 1.30 1.40 1.45 -
P/RPS 0.78 1.09 2.10 0.60 0.81 1.37 2.92 -58.48%
P/EPS 8.32 11.39 22.35 7.61 10.59 18.92 68.72 -75.49%
EY 12.02 8.78 4.47 13.13 9.45 5.29 1.46 307.20%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.55 0.62 0.64 0.70 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 22/08/03 19/05/03 24/02/03 14/11/02 15/08/02 16/05/02 -
Price 1.90 1.53 1.25 1.17 1.26 1.40 1.55 -
P/RPS 0.90 1.17 2.27 0.55 0.78 1.37 3.12 -56.30%
P/EPS 9.70 12.27 24.08 6.96 10.26 18.92 73.46 -74.03%
EY 10.31 8.15 4.15 14.37 9.75 5.29 1.36 285.42%
DY 0.00 0.00 0.00 3.69 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.60 0.56 0.62 0.70 0.80 4.12%

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