[CHOOBEE] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.37%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 331,462 336,543 317,427 301,391 305,223 278,313 259,606 17.67%
PBT 62,638 63,707 56,855 46,973 40,072 35,277 30,125 62.83%
Tax -18,314 -19,456 -17,949 -14,072 -12,041 -9,798 -6,116 107.61%
NP 44,324 44,251 38,906 32,901 28,031 25,479 24,009 50.43%
-
NP to SH 44,324 44,251 38,906 32,901 28,031 25,479 24,009 50.43%
-
Tax Rate 29.24% 30.54% 31.57% 29.96% 30.05% 27.77% 20.30% -
Total Cost 287,138 292,292 278,521 268,490 277,192 252,834 235,597 14.08%
-
Net Worth 274,019 270,907 260,366 246,355 233,698 228,618 222,900 14.74%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 274,019 270,907 260,366 246,355 233,698 228,618 222,900 14.74%
NOSH 103,015 102,229 102,104 101,380 101,167 99,833 99,509 2.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.37% 13.15% 12.26% 10.92% 9.18% 9.15% 9.25% -
ROE 16.18% 16.33% 14.94% 13.36% 11.99% 11.14% 10.77% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 321.76 329.20 310.88 297.29 301.70 278.78 260.89 14.99%
EPS 43.03 43.29 38.10 32.45 27.71 25.52 24.13 47.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.65 2.55 2.43 2.31 2.29 2.24 12.12%
Adjusted Per Share Value based on latest NOSH - 101,380
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 169.09 171.68 161.93 153.75 155.70 141.97 132.43 17.67%
EPS 22.61 22.57 19.85 16.78 14.30 13.00 12.25 50.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3978 1.382 1.3282 1.2567 1.1921 1.1662 1.1371 14.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.66 2.91 2.38 2.31 2.46 1.95 1.63 -
P/RPS 0.83 0.88 0.77 0.78 0.82 0.70 0.62 21.44%
P/EPS 6.18 6.72 6.25 7.12 8.88 7.64 6.76 -5.79%
EY 16.18 14.87 16.01 14.05 11.26 13.09 14.80 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 0.93 0.95 1.06 0.85 0.73 23.32%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 -
Price 2.37 2.80 2.50 2.25 2.35 2.16 1.90 -
P/RPS 0.74 0.85 0.80 0.76 0.78 0.77 0.73 0.91%
P/EPS 5.51 6.47 6.56 6.93 8.48 8.46 7.87 -21.13%
EY 18.15 15.46 15.24 14.42 11.79 11.82 12.70 26.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 0.98 0.93 1.02 0.94 0.85 3.11%

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