[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 58.62%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 306,172 197,686 99,573 404,418 301,014 198,911 93,865 119.78%
PBT 19,168 22,837 13,310 26,432 18,702 1,823 -5,359 -
Tax -6,065 -4,506 -2,485 -6,938 -6,412 -554 145 -
NP 13,103 18,331 10,825 19,494 12,290 1,269 -5,214 -
-
NP to SH 13,103 18,331 10,825 19,494 12,290 1,269 -5,214 -
-
Tax Rate 31.64% 19.73% 18.67% 26.25% 34.29% 30.39% - -
Total Cost 293,069 179,355 88,748 384,924 288,724 197,642 99,079 105.92%
-
Net Worth 370,739 387,629 384,655 374,276 367,432 356,377 350,067 3.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,355 6,302 - 6,325 6,335 6,344 - -
Div Payout % 48.50% 34.38% - 32.45% 51.55% 500.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 370,739 387,629 384,655 374,276 367,432 356,377 350,067 3.89%
NOSH 105,925 105,048 105,097 105,429 105,584 105,749 105,760 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.28% 9.27% 10.87% 4.82% 4.08% 0.64% -5.55% -
ROE 3.53% 4.73% 2.81% 5.21% 3.34% 0.36% -1.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 289.04 188.19 94.74 383.59 285.09 188.10 88.75 119.55%
EPS 12.37 17.45 10.30 18.49 11.64 1.20 -4.93 -
DPS 6.00 6.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 3.50 3.69 3.66 3.55 3.48 3.37 3.31 3.78%
Adjusted Per Share Value based on latest NOSH - 105,014
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 155.00 100.08 50.41 204.73 152.38 100.70 47.52 119.78%
EPS 6.63 9.28 5.48 9.87 6.22 0.64 -2.64 -
DPS 3.22 3.19 0.00 3.20 3.21 3.21 0.00 -
NAPS 1.8768 1.9623 1.9473 1.8947 1.8601 1.8041 1.7722 3.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.91 1.80 1.78 1.65 1.50 1.50 1.11 -
P/RPS 0.66 0.96 1.88 0.43 0.53 0.80 1.25 -34.64%
P/EPS 15.44 10.32 17.28 8.92 12.89 125.00 -22.52 -
EY 6.48 9.69 5.79 11.21 7.76 0.80 -4.44 -
DY 3.14 3.33 0.00 3.64 4.00 4.00 0.00 -
P/NAPS 0.55 0.49 0.49 0.46 0.43 0.45 0.34 37.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 -
Price 1.95 1.88 1.81 1.82 1.50 1.60 1.56 -
P/RPS 0.67 1.00 1.91 0.47 0.53 0.85 1.76 -47.44%
P/EPS 15.76 10.77 17.57 9.84 12.89 133.33 -31.64 -
EY 6.34 9.28 5.69 10.16 7.76 0.75 -3.16 -
DY 3.08 3.19 0.00 3.30 4.00 3.75 0.00 -
P/NAPS 0.56 0.51 0.49 0.51 0.43 0.47 0.47 12.37%

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