[CHOOBEE] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.25%
YoY- 62.05%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 336,436 331,462 336,543 317,427 301,391 305,223 278,313 13.49%
PBT 53,707 62,638 63,707 56,855 46,973 40,072 35,277 32.37%
Tax -15,189 -18,314 -19,456 -17,949 -14,072 -12,041 -9,798 33.98%
NP 38,518 44,324 44,251 38,906 32,901 28,031 25,479 31.75%
-
NP to SH 38,247 44,324 44,251 38,906 32,901 28,031 25,479 31.13%
-
Tax Rate 28.28% 29.24% 30.54% 31.57% 29.96% 30.05% 27.77% -
Total Cost 297,918 287,138 292,292 278,521 268,490 277,192 252,834 11.57%
-
Net Worth 279,632 274,019 270,907 260,366 246,355 233,698 228,618 14.38%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 279,632 274,019 270,907 260,366 246,355 233,698 228,618 14.38%
NOSH 103,567 103,015 102,229 102,104 101,380 101,167 99,833 2.48%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.45% 13.37% 13.15% 12.26% 10.92% 9.18% 9.15% -
ROE 13.68% 16.18% 16.33% 14.94% 13.36% 11.99% 11.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 324.85 321.76 329.20 310.88 297.29 301.70 278.78 10.74%
EPS 36.93 43.03 43.29 38.10 32.45 27.71 25.52 27.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.66 2.65 2.55 2.43 2.31 2.29 11.61%
Adjusted Per Share Value based on latest NOSH - 102,104
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 171.62 169.09 171.68 161.93 153.75 155.70 141.97 13.49%
EPS 19.51 22.61 22.57 19.85 16.78 14.30 13.00 31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4265 1.3978 1.382 1.3282 1.2567 1.1921 1.1662 14.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.30 2.66 2.91 2.38 2.31 2.46 1.95 -
P/RPS 0.71 0.83 0.88 0.77 0.78 0.82 0.70 0.95%
P/EPS 6.23 6.18 6.72 6.25 7.12 8.88 7.64 -12.72%
EY 16.06 16.18 14.87 16.01 14.05 11.26 13.09 14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.10 0.93 0.95 1.06 0.85 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 -
Price 2.11 2.37 2.80 2.50 2.25 2.35 2.16 -
P/RPS 0.65 0.74 0.85 0.80 0.76 0.78 0.77 -10.68%
P/EPS 5.71 5.51 6.47 6.56 6.93 8.48 8.46 -23.07%
EY 17.50 18.15 15.46 15.24 14.42 11.79 11.82 29.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.06 0.98 0.93 1.02 0.94 -11.70%

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