[CHOOBEE] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.08%
YoY- 54.23%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 305,223 278,313 259,606 238,776 215,939 210,645 213,884 26.72%
PBT 40,072 35,277 30,125 27,870 24,596 21,019 20,877 54.38%
Tax -12,041 -9,798 -6,116 -6,101 -4,820 -4,297 -6,107 57.17%
NP 28,031 25,479 24,009 21,769 19,776 16,722 14,770 53.22%
-
NP to SH 28,031 25,479 24,009 21,769 19,776 16,722 14,770 53.22%
-
Tax Rate 30.05% 27.77% 20.30% 21.89% 19.60% 20.44% 29.25% -
Total Cost 277,192 252,834 235,597 217,007 196,163 193,923 199,114 24.65%
-
Net Worth 233,698 228,618 222,900 215,660 208,664 207,664 202,954 9.85%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 3,588 - -
Div Payout % - - - - - 21.46% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 233,698 228,618 222,900 215,660 208,664 207,664 202,954 9.85%
NOSH 101,167 99,833 99,509 99,382 99,364 99,361 99,487 1.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.18% 9.15% 9.25% 9.12% 9.16% 7.94% 6.91% -
ROE 11.99% 11.14% 10.77% 10.09% 9.48% 8.05% 7.28% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 301.70 278.78 260.89 240.26 217.32 212.00 214.99 25.31%
EPS 27.71 25.52 24.13 21.90 19.90 16.83 14.85 51.51%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 2.31 2.29 2.24 2.17 2.10 2.09 2.04 8.63%
Adjusted Per Share Value based on latest NOSH - 99,382
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 154.52 140.89 131.42 120.88 109.32 106.64 108.28 26.72%
EPS 14.19 12.90 12.15 11.02 10.01 8.47 7.48 53.18%
DPS 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
NAPS 1.1831 1.1574 1.1284 1.0918 1.0563 1.0513 1.0274 9.85%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.46 1.95 1.63 1.42 1.16 1.28 1.30 -
P/RPS 0.82 0.70 0.62 0.59 0.53 0.60 0.60 23.12%
P/EPS 8.88 7.64 6.76 6.48 5.83 7.61 8.76 0.91%
EY 11.26 13.09 14.80 15.43 17.16 13.15 11.42 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 1.06 0.85 0.73 0.65 0.55 0.61 0.64 39.94%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 27/02/04 14/11/03 22/08/03 19/05/03 24/02/03 14/11/02 -
Price 2.35 2.16 1.90 1.53 1.25 1.17 1.26 -
P/RPS 0.78 0.77 0.73 0.64 0.58 0.55 0.59 20.43%
P/EPS 8.48 8.46 7.87 6.98 6.28 6.95 8.49 -0.07%
EY 11.79 11.82 12.70 14.32 15.92 14.38 11.78 0.05%
DY 0.00 0.00 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 1.02 0.94 0.85 0.71 0.60 0.56 0.62 39.31%

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