[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -45.81%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 301,014 198,911 93,865 580,057 476,340 332,875 155,850 55.02%
PBT 18,702 1,823 -5,359 37,800 62,346 56,388 19,051 -1.22%
Tax -6,412 -554 145 -9,540 -10,198 -9,182 -2,709 77.51%
NP 12,290 1,269 -5,214 28,260 52,148 47,206 16,342 -17.28%
-
NP to SH 12,290 1,269 -5,214 28,260 52,148 47,206 16,342 -17.28%
-
Tax Rate 34.29% 30.39% - 25.24% 16.36% 16.28% 14.22% -
Total Cost 288,724 197,642 99,079 551,797 424,192 285,669 139,508 62.32%
-
Net Worth 367,432 356,377 350,067 360,811 384,472 379,220 348,289 3.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,335 6,344 - 4,775 - - - -
Div Payout % 51.55% 500.00% - 16.90% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 367,432 356,377 350,067 360,811 384,472 379,220 348,289 3.62%
NOSH 105,584 105,749 105,760 106,120 106,207 106,224 106,185 -0.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.08% 0.64% -5.55% 4.87% 10.95% 14.18% 10.49% -
ROE 3.34% 0.36% -1.49% 7.83% 13.56% 12.45% 4.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 285.09 188.10 88.75 546.60 448.50 313.37 146.77 55.61%
EPS 11.64 1.20 -4.93 26.63 49.10 44.44 15.39 -16.97%
DPS 6.00 6.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 3.48 3.37 3.31 3.40 3.62 3.57 3.28 4.02%
Adjusted Per Share Value based on latest NOSH - 105,839
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.55 101.47 47.88 295.90 242.99 169.81 79.50 55.02%
EPS 6.27 0.65 -2.66 14.42 26.60 24.08 8.34 -17.30%
DPS 3.23 3.24 0.00 2.44 0.00 0.00 0.00 -
NAPS 1.8743 1.818 1.7858 1.8406 1.9613 1.9345 1.7767 3.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.50 1.50 1.11 1.11 1.93 2.10 1.98 -
P/RPS 0.53 0.80 1.25 0.20 0.43 0.67 1.35 -46.35%
P/EPS 12.89 125.00 -22.52 4.17 3.93 4.73 12.87 0.10%
EY 7.76 0.80 -4.44 23.99 25.44 21.16 7.77 -0.08%
DY 4.00 4.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.34 0.33 0.53 0.59 0.60 -19.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 23/05/08 -
Price 1.50 1.60 1.56 1.17 1.18 2.00 2.12 -
P/RPS 0.53 0.85 1.76 0.21 0.26 0.64 1.44 -48.61%
P/EPS 12.89 133.33 -31.64 4.39 2.40 4.50 13.78 -4.34%
EY 7.76 0.75 -3.16 22.76 41.61 22.22 7.26 4.53%
DY 4.00 3.75 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.34 0.33 0.56 0.65 -24.05%

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