[CHOOBEE] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 223.82%
YoY- -12.83%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 113,478 105,769 120,469 108,994 95,660 108,486 98,113 10.15%
PBT 4,760 4,491 9,178 12,049 4,390 -3,668 9,527 -36.95%
Tax -1,394 -484 -1,972 -2,613 -1,476 -1,559 -2,021 -21.88%
NP 3,366 4,007 7,206 9,436 2,914 -5,227 7,506 -41.32%
-
NP to SH 3,366 4,007 7,206 9,436 2,914 -5,227 7,506 -41.32%
-
Tax Rate 29.29% 10.78% 21.49% 21.69% 33.62% - 21.21% -
Total Cost 110,112 101,762 113,263 99,558 92,746 113,713 90,607 13.83%
-
Net Worth 403,724 399,611 395,730 388,798 384,167 396,843 387,372 2.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 6,540 - - - 6,298 -
Div Payout % - - 90.77% - - - 83.92% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 403,724 399,611 395,730 388,798 384,167 396,843 387,372 2.78%
NOSH 109,114 108,885 109,016 109,212 109,138 113,383 104,979 2.60%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.97% 3.79% 5.98% 8.66% 3.05% -4.82% 7.65% -
ROE 0.83% 1.00% 1.82% 2.43% 0.76% -1.32% 1.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.00 97.14 110.51 99.80 87.65 95.68 93.46 7.36%
EPS 3.09 3.68 6.61 8.64 2.67 -4.61 7.15 -42.75%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.70 3.67 3.63 3.56 3.52 3.50 3.69 0.18%
Adjusted Per Share Value based on latest NOSH - 109,212
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.89 53.95 61.45 55.60 48.80 55.34 50.05 10.15%
EPS 1.72 2.04 3.68 4.81 1.49 -2.67 3.83 -41.27%
DPS 0.00 0.00 3.34 0.00 0.00 0.00 3.21 -
NAPS 2.0595 2.0385 2.0187 1.9833 1.9597 2.0244 1.9761 2.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.46 1.35 1.62 1.70 1.73 1.91 1.80 -
P/RPS 1.40 1.39 1.47 1.70 1.97 2.00 1.93 -19.22%
P/EPS 47.33 36.68 24.51 19.68 64.79 -41.43 25.17 52.17%
EY 2.11 2.73 4.08 5.08 1.54 -2.41 3.97 -34.31%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.33 -
P/NAPS 0.39 0.37 0.45 0.48 0.49 0.55 0.49 -14.08%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 26/08/11 27/05/11 25/02/11 26/11/10 20/08/10 -
Price 1.57 1.41 1.45 1.65 1.66 1.95 1.88 -
P/RPS 1.51 1.45 1.31 1.65 1.89 2.04 2.01 -17.31%
P/EPS 50.89 38.32 21.94 19.10 62.17 -42.30 26.29 55.13%
EY 1.96 2.61 4.56 5.24 1.61 -2.36 3.80 -35.60%
DY 0.00 0.00 4.14 0.00 0.00 0.00 3.19 -
P/NAPS 0.42 0.38 0.40 0.46 0.47 0.56 0.51 -12.10%

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