[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.59%
YoY- 95.41%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 333,664 204,076 102,624 356,758 268,432 175,872 87,526 143.83%
PBT 25,657 18,070 8,577 41,645 30,629 19,372 8,117 115.23%
Tax -6,238 -4,180 -1,830 -9,221 -6,357 -4,229 -1,649 142.58%
NP 19,419 13,890 6,747 32,424 24,272 15,143 6,468 107.97%
-
NP to SH 19,419 13,890 6,747 32,424 24,272 15,143 6,468 107.97%
-
Tax Rate 24.31% 23.13% 21.34% 22.14% 20.75% 21.83% 20.32% -
Total Cost 314,245 190,186 95,877 324,334 244,160 160,729 81,058 146.57%
-
Net Worth 328,253 323,072 315,568 310,397 303,138 293,897 284,924 9.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,530 - - - -
Div Payout % - - - 13.97% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 328,253 323,072 315,568 310,397 303,138 293,897 284,924 9.88%
NOSH 106,230 106,273 106,251 104,864 104,530 104,218 103,987 1.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.82% 6.81% 6.57% 9.09% 9.04% 8.61% 7.39% -
ROE 5.92% 4.30% 2.14% 10.45% 8.01% 5.15% 2.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 314.09 192.03 96.59 340.21 256.80 168.75 84.17 140.39%
EPS 18.28 13.07 6.35 30.92 23.22 14.53 6.22 105.04%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 3.09 3.04 2.97 2.96 2.90 2.82 2.74 8.33%
Adjusted Per Share Value based on latest NOSH - 105,870
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 170.21 104.10 52.35 181.99 136.93 89.72 44.65 143.83%
EPS 9.91 7.09 3.44 16.54 12.38 7.72 3.30 108.00%
DPS 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
NAPS 1.6745 1.6481 1.6098 1.5834 1.5464 1.4992 1.4535 9.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.11 2.38 2.15 2.01 1.54 1.60 1.59 -
P/RPS 0.67 1.24 2.23 0.59 0.60 0.95 1.89 -49.87%
P/EPS 11.54 18.21 33.86 6.50 6.63 11.01 25.56 -41.11%
EY 8.66 5.49 2.95 15.38 15.08 9.08 3.91 69.83%
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.72 0.68 0.53 0.57 0.58 11.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 -
Price 2.13 2.10 2.31 2.28 1.62 1.53 1.56 -
P/RPS 0.68 1.09 2.39 0.67 0.63 0.91 1.85 -48.65%
P/EPS 11.65 16.07 36.38 7.37 6.98 10.53 25.08 -39.99%
EY 8.58 6.22 2.75 13.56 14.33 9.50 3.99 66.52%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.78 0.77 0.56 0.54 0.57 13.57%

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