[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.41%
YoY- 0.95%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 329,037 243,210 152,651 76,657 336,543 248,206 152,758 66.55%
PBT 23,947 24,980 19,190 10,640 63,707 47,747 29,190 -12.33%
Tax -6,731 -6,571 -5,099 -2,858 -19,456 -14,823 -9,366 -19.71%
NP 17,216 18,409 14,091 7,782 44,251 32,924 19,824 -8.95%
-
NP to SH 16,593 17,749 13,589 7,782 44,251 32,924 19,824 -11.15%
-
Tax Rate 28.11% 26.31% 26.57% 26.86% 30.54% 31.04% 32.09% -
Total Cost 311,821 224,801 138,560 68,875 292,292 215,282 132,934 76.26%
-
Net Worth 283,295 284,066 278,801 274,019 270,570 259,845 246,658 9.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,592 - - - 4,410 - - -
Div Payout % 100.00% - - - 9.97% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 283,295 284,066 278,801 274,019 270,570 259,845 246,658 9.64%
NOSH 103,771 103,674 103,259 103,015 102,101 101,900 101,505 1.47%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.23% 7.57% 9.23% 10.15% 13.15% 13.26% 12.98% -
ROE 5.86% 6.25% 4.87% 2.84% 16.35% 12.67% 8.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.08 234.59 147.83 74.41 329.61 243.58 150.49 64.12%
EPS 15.99 17.12 13.16 7.33 43.34 32.31 19.53 -12.45%
DPS 15.99 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 2.73 2.74 2.70 2.66 2.65 2.55 2.43 8.04%
Adjusted Per Share Value based on latest NOSH - 103,015
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 167.85 124.07 77.87 39.10 171.68 126.61 77.92 66.56%
EPS 8.46 9.05 6.93 3.97 22.57 16.80 10.11 -11.17%
DPS 8.46 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.4451 1.4491 1.4222 1.3978 1.3802 1.3255 1.2583 9.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.34 1.65 2.30 2.66 2.91 2.38 2.31 -
P/RPS 0.42 0.70 1.56 3.57 0.88 0.98 1.53 -57.66%
P/EPS 8.38 9.64 17.48 35.21 6.71 7.37 11.83 -20.48%
EY 11.93 10.38 5.72 2.84 14.89 13.58 8.45 25.77%
DY 11.93 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.49 0.60 0.85 1.00 1.10 0.93 0.95 -35.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 -
Price 1.44 1.50 2.11 2.37 2.80 2.50 2.25 -
P/RPS 0.45 0.64 1.43 3.18 0.85 1.03 1.50 -55.08%
P/EPS 9.01 8.76 16.03 31.37 6.46 7.74 11.52 -15.07%
EY 11.10 11.41 6.24 3.19 15.48 12.92 8.68 17.76%
DY 11.10 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.53 0.55 0.78 0.89 1.06 0.98 0.93 -31.19%

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