[CHOOBEE] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 28.87%
YoY- 49.49%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 88,337 95,448 71,020 81,738 69,221 79,412 74,852 11.61%
PBT 15,960 18,557 17,481 11,709 9,108 8,675 10,580 31.36%
Tax -4,633 -5,457 -5,366 -4,000 -3,126 -1,580 -3,335 24.37%
NP 11,327 13,100 12,115 7,709 5,982 7,095 7,245 34.52%
-
NP to SH 11,327 13,100 12,115 7,709 5,982 7,095 7,245 34.52%
-
Tax Rate 29.03% 29.41% 30.70% 34.16% 34.32% 18.21% 31.52% -
Total Cost 77,010 82,348 58,905 74,029 63,239 72,317 67,607 9.02%
-
Net Worth 270,907 260,366 246,355 233,698 228,618 222,900 215,660 16.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 270,907 260,366 246,355 233,698 228,618 222,900 215,660 16.34%
NOSH 102,229 102,104 101,380 101,167 99,833 99,509 99,382 1.89%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.82% 13.72% 17.06% 9.43% 8.64% 8.93% 9.68% -
ROE 4.18% 5.03% 4.92% 3.30% 2.62% 3.18% 3.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 86.41 93.48 70.05 80.79 69.34 79.80 75.32 9.54%
EPS 11.08 12.83 11.95 7.62 5.95 7.13 7.29 32.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.55 2.43 2.31 2.29 2.24 2.17 14.18%
Adjusted Per Share Value based on latest NOSH - 101,167
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.06 48.69 36.23 41.70 35.31 40.51 38.18 11.62%
EPS 5.78 6.68 6.18 3.93 3.05 3.62 3.70 34.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.382 1.3282 1.2567 1.1921 1.1662 1.1371 1.1001 16.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.91 2.38 2.31 2.46 1.95 1.63 1.42 -
P/RPS 3.37 2.55 3.30 3.04 2.81 2.04 1.89 46.78%
P/EPS 26.26 18.55 19.33 32.28 32.54 22.86 19.48 21.92%
EY 3.81 5.39 5.17 3.10 3.07 4.37 5.13 -17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 0.95 1.06 0.85 0.73 0.65 41.78%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 22/08/03 -
Price 2.80 2.50 2.25 2.35 2.16 1.90 1.53 -
P/RPS 3.24 2.67 3.21 2.91 3.12 2.38 2.03 36.37%
P/EPS 25.27 19.49 18.83 30.84 36.05 26.65 20.99 13.10%
EY 3.96 5.13 5.31 3.24 2.77 3.75 4.76 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 0.93 1.02 0.94 0.85 0.71 30.46%

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