[CHOOBEE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.64%
YoY- 55.2%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 238,776 215,939 210,645 213,884 210,346 212,060 215,976 6.93%
PBT 27,870 24,596 21,019 20,877 19,966 17,238 18,185 33.03%
Tax -6,101 -4,820 -4,297 -6,107 -5,851 -4,852 -4,855 16.49%
NP 21,769 19,776 16,722 14,770 14,115 12,386 13,330 38.80%
-
NP to SH 21,769 19,776 16,722 14,770 14,115 12,386 13,330 38.80%
-
Tax Rate 21.89% 19.60% 20.44% 29.25% 29.30% 28.15% 26.70% -
Total Cost 217,007 196,163 193,923 199,114 196,231 199,674 202,646 4.68%
-
Net Worth 215,660 208,664 207,664 202,954 197,944 193,356 190,511 8.64%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 3,588 - - - - -
Div Payout % - - 21.46% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 215,660 208,664 207,664 202,954 197,944 193,356 190,511 8.64%
NOSH 99,382 99,364 99,361 99,487 99,469 99,668 99,224 0.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.12% 9.16% 7.94% 6.91% 6.71% 5.84% 6.17% -
ROE 10.09% 9.48% 8.05% 7.28% 7.13% 6.41% 7.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 240.26 217.32 212.00 214.99 211.47 212.77 217.66 6.82%
EPS 21.90 19.90 16.83 14.85 14.19 12.43 13.43 38.66%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.10 2.09 2.04 1.99 1.94 1.92 8.52%
Adjusted Per Share Value based on latest NOSH - 99,487
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 120.88 109.32 106.64 108.28 106.48 107.35 109.34 6.93%
EPS 11.02 10.01 8.47 7.48 7.15 6.27 6.75 38.77%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 1.0918 1.0563 1.0513 1.0274 1.0021 0.9788 0.9644 8.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.42 1.16 1.28 1.30 1.40 1.45 1.23 -
P/RPS 0.59 0.53 0.60 0.60 0.66 0.68 0.57 2.33%
P/EPS 6.48 5.83 7.61 8.76 9.87 11.67 9.16 -20.65%
EY 15.43 17.16 13.15 11.42 10.14 8.57 10.92 25.99%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.61 0.64 0.70 0.75 0.64 1.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 19/05/03 24/02/03 14/11/02 15/08/02 16/05/02 25/02/02 -
Price 1.53 1.25 1.17 1.26 1.40 1.55 1.30 -
P/RPS 0.64 0.58 0.55 0.59 0.66 0.73 0.60 4.40%
P/EPS 6.98 6.28 6.95 8.49 9.87 12.47 9.68 -19.63%
EY 14.32 15.92 14.38 11.78 10.14 8.02 10.33 24.40%
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.56 0.62 0.70 0.80 0.68 2.92%

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