[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -118.45%
YoY- -131.91%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 404,418 301,014 198,911 93,865 580,057 476,340 332,875 13.81%
PBT 26,432 18,702 1,823 -5,359 37,800 62,346 56,388 -39.57%
Tax -6,938 -6,412 -554 145 -9,540 -10,198 -9,182 -16.99%
NP 19,494 12,290 1,269 -5,214 28,260 52,148 47,206 -44.45%
-
NP to SH 19,494 12,290 1,269 -5,214 28,260 52,148 47,206 -44.45%
-
Tax Rate 26.25% 34.29% 30.39% - 25.24% 16.36% 16.28% -
Total Cost 384,924 288,724 197,642 99,079 551,797 424,192 285,669 21.92%
-
Net Worth 374,276 367,432 356,377 350,067 360,811 384,472 379,220 -0.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,325 6,335 6,344 - 4,775 - - -
Div Payout % 32.45% 51.55% 500.00% - 16.90% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 374,276 367,432 356,377 350,067 360,811 384,472 379,220 -0.86%
NOSH 105,429 105,584 105,749 105,760 106,120 106,207 106,224 -0.49%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.82% 4.08% 0.64% -5.55% 4.87% 10.95% 14.18% -
ROE 5.21% 3.34% 0.36% -1.49% 7.83% 13.56% 12.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 383.59 285.09 188.10 88.75 546.60 448.50 313.37 14.38%
EPS 18.49 11.64 1.20 -4.93 26.63 49.10 44.44 -44.17%
DPS 6.00 6.00 6.00 0.00 4.50 0.00 0.00 -
NAPS 3.55 3.48 3.37 3.31 3.40 3.62 3.57 -0.37%
Adjusted Per Share Value based on latest NOSH - 105,760
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 206.30 153.55 101.47 47.88 295.90 242.99 169.81 13.81%
EPS 9.94 6.27 0.65 -2.66 14.42 26.60 24.08 -44.47%
DPS 3.23 3.23 3.24 0.00 2.44 0.00 0.00 -
NAPS 1.9093 1.8743 1.818 1.7858 1.8406 1.9613 1.9345 -0.86%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.65 1.50 1.50 1.11 1.11 1.93 2.10 -
P/RPS 0.43 0.53 0.80 1.25 0.20 0.43 0.67 -25.53%
P/EPS 8.92 12.89 125.00 -22.52 4.17 3.93 4.73 52.46%
EY 11.21 7.76 0.80 -4.44 23.99 25.44 21.16 -34.45%
DY 3.64 4.00 4.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.34 0.33 0.53 0.59 -15.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 -
Price 1.82 1.50 1.60 1.56 1.17 1.18 2.00 -
P/RPS 0.47 0.53 0.85 1.76 0.21 0.26 0.64 -18.55%
P/EPS 9.84 12.89 133.33 -31.64 4.39 2.40 4.50 68.22%
EY 10.16 7.76 0.75 -3.16 22.76 41.61 22.22 -40.56%
DY 3.30 4.00 3.75 0.00 3.85 0.00 0.00 -
P/NAPS 0.51 0.43 0.47 0.47 0.34 0.33 0.56 -6.02%

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