[CHOOBEE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -363.66%
YoY- -129.09%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 410,126 404,418 404,731 446,093 518,073 580,058 604,808 -22.83%
PBT 45,101 26,432 -5,844 -16,764 13,390 37,800 72,384 -27.07%
Tax -9,568 -6,938 -5,754 -912 -6,686 -9,540 -12,201 -14.97%
NP 35,533 19,494 -11,598 -17,676 6,704 28,260 60,183 -29.64%
-
NP to SH 35,533 19,494 -11,598 -17,676 6,704 28,260 60,183 -29.64%
-
Tax Rate 21.21% 26.25% - - 49.93% 25.24% 16.86% -
Total Cost 374,593 384,924 416,329 463,769 511,369 551,798 544,625 -22.09%
-
Net Worth 384,655 372,801 365,964 354,670 350,067 359,854 384,809 -0.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,314 6,314 11,077 11,077 4,762 4,762 - -
Div Payout % 17.77% 32.39% 0.00% 0.00% 71.04% 16.85% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 384,655 372,801 365,964 354,670 350,067 359,854 384,809 -0.02%
NOSH 105,097 105,014 105,162 105,243 105,760 105,839 106,301 -0.75%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.66% 4.82% -2.87% -3.96% 1.29% 4.87% 9.95% -
ROE 9.24% 5.23% -3.17% -4.98% 1.92% 7.85% 15.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 390.24 385.11 384.86 423.87 489.85 548.05 568.96 -22.24%
EPS 33.81 18.56 -11.03 -16.80 6.34 26.70 56.62 -29.11%
DPS 6.00 6.00 10.50 10.50 4.50 4.50 0.00 -
NAPS 3.66 3.55 3.48 3.37 3.31 3.40 3.62 0.73%
Adjusted Per Share Value based on latest NOSH - 105,243
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 209.21 206.30 206.46 227.56 264.28 295.90 308.52 -22.83%
EPS 18.13 9.94 -5.92 -9.02 3.42 14.42 30.70 -29.63%
DPS 3.22 3.22 5.65 5.65 2.43 2.43 0.00 -
NAPS 1.9622 1.9017 1.8669 1.8092 1.7858 1.8357 1.963 -0.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.78 1.65 1.50 1.50 1.11 1.11 1.93 -
P/RPS 0.46 0.43 0.39 0.35 0.23 0.20 0.34 22.34%
P/EPS 5.26 8.89 -13.60 -8.93 17.51 4.16 3.41 33.53%
EY 18.99 11.25 -7.35 -11.20 5.71 24.05 29.33 -25.17%
DY 3.37 3.64 7.00 7.00 4.05 4.05 0.00 -
P/NAPS 0.49 0.46 0.43 0.45 0.34 0.33 0.53 -5.10%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 -
Price 1.81 1.82 1.50 1.60 1.56 1.17 1.18 -
P/RPS 0.46 0.47 0.39 0.38 0.32 0.21 0.21 68.74%
P/EPS 5.35 9.80 -13.60 -9.53 24.61 4.38 2.08 87.83%
EY 18.68 10.20 -7.35 -10.50 4.06 22.82 47.98 -46.71%
DY 3.31 3.30 7.00 6.56 2.88 3.85 0.00 -
P/NAPS 0.49 0.51 0.43 0.47 0.47 0.34 0.33 30.18%

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