[CHOOBEE] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 155.75%
YoY- -59.55%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,769 120,469 108,994 95,660 108,486 98,113 99,573 4.10%
PBT 4,491 9,178 12,049 4,390 -3,668 9,527 13,310 -51.50%
Tax -484 -1,972 -2,613 -1,476 -1,559 -2,021 -2,485 -66.36%
NP 4,007 7,206 9,436 2,914 -5,227 7,506 10,825 -48.41%
-
NP to SH 4,007 7,206 9,436 2,914 -5,227 7,506 10,825 -48.41%
-
Tax Rate 10.78% 21.49% 21.69% 33.62% - 21.21% 18.67% -
Total Cost 101,762 113,263 99,558 92,746 113,713 90,607 88,748 9.54%
-
Net Worth 399,611 395,730 388,798 384,167 396,843 387,372 384,655 2.57%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,540 - - - 6,298 - -
Div Payout % - 90.77% - - - 83.92% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 399,611 395,730 388,798 384,167 396,843 387,372 384,655 2.57%
NOSH 108,885 109,016 109,212 109,138 113,383 104,979 105,097 2.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.79% 5.98% 8.66% 3.05% -4.82% 7.65% 10.87% -
ROE 1.00% 1.82% 2.43% 0.76% -1.32% 1.94% 2.81% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 97.14 110.51 99.80 87.65 95.68 93.46 94.74 1.68%
EPS 3.68 6.61 8.64 2.67 -4.61 7.15 10.30 -49.61%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.67 3.63 3.56 3.52 3.50 3.69 3.66 0.18%
Adjusted Per Share Value based on latest NOSH - 109,138
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.95 61.45 55.60 48.80 55.34 50.05 50.79 4.10%
EPS 2.04 3.68 4.81 1.49 -2.67 3.83 5.52 -48.47%
DPS 0.00 3.34 0.00 0.00 0.00 3.21 0.00 -
NAPS 2.0385 2.0187 1.9833 1.9597 2.0244 1.9761 1.9622 2.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.35 1.62 1.70 1.73 1.91 1.80 1.78 -
P/RPS 1.39 1.47 1.70 1.97 2.00 1.93 1.88 -18.21%
P/EPS 36.68 24.51 19.68 64.79 -41.43 25.17 17.28 65.09%
EY 2.73 4.08 5.08 1.54 -2.41 3.97 5.79 -39.39%
DY 0.00 3.70 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.37 0.45 0.48 0.49 0.55 0.49 0.49 -17.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 27/05/11 25/02/11 26/11/10 20/08/10 14/05/10 -
Price 1.41 1.45 1.65 1.66 1.95 1.88 1.81 -
P/RPS 1.45 1.31 1.65 1.89 2.04 2.01 1.91 -16.76%
P/EPS 38.32 21.94 19.10 62.17 -42.30 26.29 17.57 68.09%
EY 2.61 4.56 5.24 1.61 -2.36 3.80 5.69 -40.49%
DY 0.00 4.14 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 0.38 0.40 0.46 0.47 0.56 0.51 0.49 -15.57%

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