[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.68%
YoY- 52.37%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 248,206 152,758 81,738 278,313 209,092 129,680 54,828 172.90%
PBT 47,747 29,190 11,709 35,276 26,168 17,494 6,914 261.36%
Tax -14,823 -9,366 -4,000 -9,796 -6,670 -5,091 -1,757 312.81%
NP 32,924 19,824 7,709 25,480 19,498 12,403 5,157 242.98%
-
NP to SH 32,924 19,824 7,709 25,480 19,498 12,403 5,157 242.98%
-
Tax Rate 31.04% 32.09% 34.16% 27.77% 25.49% 29.10% 25.41% -
Total Cost 215,282 132,934 74,029 252,833 189,594 117,277 49,671 165.12%
-
Net Worth 259,845 246,658 233,698 228,533 222,948 215,834 208,664 15.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,592 - - - -
Div Payout % - - - 14.10% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 259,845 246,658 233,698 228,533 222,948 215,834 208,664 15.70%
NOSH 101,900 101,505 101,167 99,796 99,530 99,462 99,364 1.68%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.26% 12.98% 9.43% 9.16% 9.33% 9.56% 9.41% -
ROE 12.67% 8.04% 3.30% 11.15% 8.75% 5.75% 2.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 243.58 150.49 80.79 278.88 210.08 130.38 55.18 168.36%
EPS 32.31 19.53 7.62 25.53 19.59 12.47 5.19 237.28%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 2.55 2.43 2.31 2.29 2.24 2.17 2.10 13.77%
Adjusted Per Share Value based on latest NOSH - 99,833
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 125.65 77.33 41.38 140.89 105.85 65.65 27.76 172.87%
EPS 16.67 10.04 3.90 12.90 9.87 6.28 2.61 243.08%
DPS 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 1.3154 1.2487 1.1831 1.1569 1.1286 1.0926 1.0563 15.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.38 2.31 2.46 1.95 1.63 1.42 1.16 -
P/RPS 0.98 1.53 3.04 0.70 0.78 1.09 2.10 -39.75%
P/EPS 7.37 11.83 32.28 7.64 8.32 11.39 22.35 -52.17%
EY 13.58 8.45 3.10 13.09 12.02 8.78 4.47 109.33%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.06 0.85 0.73 0.65 0.55 41.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 22/08/03 19/05/03 -
Price 2.50 2.25 2.35 2.16 1.90 1.53 1.25 -
P/RPS 1.03 1.50 2.91 0.77 0.90 1.17 2.27 -40.86%
P/EPS 7.74 11.52 30.84 8.46 9.70 12.27 24.08 -52.97%
EY 12.92 8.68 3.24 11.82 10.31 8.15 4.15 112.77%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 1.02 0.94 0.85 0.71 0.60 38.56%

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