[CHOOBEE] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 70.0%
YoY- 122.96%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 98,113 99,573 103,404 102,103 105,046 93,865 103,717 -3.64%
PBT 9,527 13,310 7,730 16,879 7,182 -5,359 -24,546 -
Tax -2,021 -2,485 -526 -5,858 -699 145 658 -
NP 7,506 10,825 7,204 11,021 6,483 -5,214 -23,888 -
-
NP to SH 7,506 10,825 7,204 11,021 6,483 -5,214 -23,888 -
-
Tax Rate 21.21% 18.67% 6.80% 34.71% 9.73% - - -
Total Cost 90,607 88,748 96,200 91,082 98,563 99,079 127,605 -20.45%
-
Net Worth 387,372 384,655 372,801 365,964 354,670 350,067 359,854 5.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,298 - - - 6,314 - 4,762 20.54%
Div Payout % 83.92% - - - 97.40% - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 387,372 384,655 372,801 365,964 354,670 350,067 359,854 5.04%
NOSH 104,979 105,097 105,014 105,162 105,243 105,760 105,839 -0.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.65% 10.87% 6.97% 10.79% 6.17% -5.55% -23.03% -
ROE 1.94% 2.81% 1.93% 3.01% 1.83% -1.49% -6.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 93.46 94.74 98.47 97.09 99.81 88.75 97.99 -3.11%
EPS 7.15 10.30 6.86 10.48 6.16 -4.93 -22.57 -
DPS 6.00 0.00 0.00 0.00 6.00 0.00 4.50 21.20%
NAPS 3.69 3.66 3.55 3.48 3.37 3.31 3.40 5.62%
Adjusted Per Share Value based on latest NOSH - 105,162
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.05 50.79 52.75 52.08 53.59 47.88 52.91 -3.64%
EPS 3.83 5.52 3.67 5.62 3.31 -2.66 -12.19 -
DPS 3.21 0.00 0.00 0.00 3.22 0.00 2.43 20.45%
NAPS 1.9761 1.9622 1.9017 1.8669 1.8092 1.7858 1.8357 5.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.78 1.65 1.50 1.50 1.11 1.11 -
P/RPS 1.93 1.88 1.68 1.54 1.50 1.25 1.13 43.02%
P/EPS 25.17 17.28 24.05 14.31 24.35 -22.52 -4.92 -
EY 3.97 5.79 4.16 6.99 4.11 -4.44 -20.33 -
DY 3.33 0.00 0.00 0.00 4.00 0.00 4.05 -12.26%
P/NAPS 0.49 0.49 0.46 0.43 0.45 0.34 0.33 30.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 25/02/09 -
Price 1.88 1.81 1.82 1.50 1.60 1.56 1.17 -
P/RPS 2.01 1.91 1.85 1.54 1.60 1.76 1.19 41.96%
P/EPS 26.29 17.57 26.53 14.31 25.97 -31.64 -5.18 -
EY 3.80 5.69 3.77 6.99 3.85 -3.16 -19.29 -
DY 3.19 0.00 0.00 0.00 3.75 0.00 3.85 -11.81%
P/NAPS 0.51 0.49 0.51 0.43 0.47 0.47 0.34 31.13%

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