[CHOOBEE] QoQ TTM Result on 30-Sep-2005 [#3]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	352,258	339,906	329,037	331,547	336,436	331,462	336,543	3.09%
YoY %	3.63%	3.30%	-0.76%	-1.45%	1.50%	-1.51%	-	-
Horiz. %	104.67%	101.00%	97.77%	98.52%	99.97%	98.49%	100.00%	-
PBT	24,129	21,424	23,947	40,940	53,707	62,638	63,707	-47.74%
YoY %	12.63%	-10.54%	-41.51%	-23.77%	-14.26%	-1.68%	-	-
Horiz. %	37.87%	33.63%	37.59%	64.26%	84.30%	98.32%	100.00%	-
Tax	-5,861	-5,522	-6,731	-11,204	-15,189	-18,314	-19,456	-55.16%
YoY %	-6.14%	17.96%	39.92%	26.24%	17.06%	5.87%	-	-
Horiz. %	30.12%	28.38%	34.60%	57.59%	78.07%	94.13%	100.00%	-
NP	18,268	15,902	17,216	29,736	38,518	44,324	44,251	-44.64%
YoY %	14.88%	-7.63%	-42.10%	-22.80%	-13.10%	0.16%	-	-
Horiz. %	41.28%	35.94%	38.91%	67.20%	87.04%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,147	15,510	16,824	29,307	38,247	44,324	44,251	-44.89%
YoY %	17.00%	-7.81%	-42.59%	-23.37%	-13.71%	0.16%	-	-
Horiz. %	41.01%	35.05%	38.02%	66.23%	86.43%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.29%	25.77%	28.11%	27.37%	28.28%	29.24%	30.54%	-
YoY %	-5.74%	-8.32%	2.70%	-3.22%	-3.28%	-4.26%	-	-
Horiz. %	79.54%	84.38%	92.04%	89.62%	92.60%	95.74%	100.00%	-
Total Cost	333,990	324,004	311,821	301,811	297,918	287,138	292,292	9.32%
YoY %	3.08%	3.91%	3.32%	1.31%	3.75%	-1.76%	-	-
Horiz. %	114.27%	110.85%	106.68%	103.26%	101.92%	98.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,740	284,924	284,313	286,391	279,632	274,019	270,907	5.79%
YoY %	3.45%	0.21%	-0.73%	2.42%	2.05%	1.15%	-	-
Horiz. %	108.80%	105.17%	104.95%	105.72%	103.22%	101.15%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	294,740	284,924	284,313	286,391	279,632	274,019	270,907	5.79%
YoY %	3.45%	0.21%	-0.73%	2.42%	2.05%	1.15%	-	-
Horiz. %	108.80%	105.17%	104.95%	105.72%	103.22%	101.15%	100.00%	-
NOSH	104,518	103,987	104,144	104,522	103,567	103,015	102,229	1.49%
YoY %	0.51%	-0.15%	-0.36%	0.92%	0.54%	0.77%	-	-
Horiz. %	102.24%	101.72%	101.87%	102.24%	101.31%	100.77%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	5.19%	4.68%	5.23%	8.97%	11.45%	13.37%	13.15%	-
YoY %	10.90%	-10.52%	-41.69%	-21.66%	-14.36%	1.67%	-	-
Horiz. %	39.47%	35.59%	39.77%	68.21%	87.07%	101.67%	100.00%	-
ROE	6.16%	5.44%	5.92%	10.23%	13.68%	16.18%	16.33%	-
YoY %	13.24%	-8.11%	-42.13%	-25.22%	-15.45%	-0.92%	-	-
Horiz. %	37.72%	33.31%	36.25%	62.65%	83.77%	99.08%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	337.03	326.87	315.94	317.20	324.85	321.76	329.20	1.58%
YoY %	3.11%	3.46%	-0.40%	-2.35%	0.96%	-2.26%	-	-
Horiz. %	102.38%	99.29%	95.97%	96.35%	98.68%	97.74%	100.00%	-
EPS	17.36	14.92	16.15	28.04	36.93	43.03	43.29	-45.71%
YoY %	16.35%	-7.62%	-42.40%	-24.07%	-14.18%	-0.60%	-	-
Horiz. %	40.10%	34.47%	37.31%	64.77%	85.31%	99.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.82	2.74	2.73	2.74	2.70	2.66	2.65	4.24%
YoY %	2.92%	0.37%	-0.36%	1.48%	1.50%	0.38%	-	-
Horiz. %	106.42%	103.40%	103.02%	103.40%	101.89%	100.38%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 104,522
RPS	178.33	172.07	166.57	167.84	170.32	167.80	170.37	3.09%
YoY %	3.64%	3.30%	-0.76%	-1.46%	1.50%	-1.51%	-	-
Horiz. %	104.67%	101.00%	97.77%	98.51%	99.97%	98.49%	100.00%	-
EPS	9.19	7.85	8.52	14.84	19.36	22.44	22.40	-44.87%
YoY %	17.07%	-7.86%	-42.59%	-23.35%	-13.73%	0.18%	-	-
Horiz. %	41.03%	35.04%	38.04%	66.25%	86.43%	100.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4921	1.4424	1.4393	1.4498	1.4156	1.3872	1.3714	5.80%
YoY %	3.45%	0.22%	-0.72%	2.42%	2.05%	1.15%	-	-
Horiz. %	108.80%	105.18%	104.95%	105.72%	103.22%	101.15%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	1.60	1.59	1.34	1.65	2.30	2.66	2.91	-
P/RPS	0.47	0.49	0.42	0.52	0.71	0.83	0.88	-34.24%
YoY %	-4.08%	16.67%	-19.23%	-26.76%	-14.46%	-5.68%	-	-
Horiz. %	53.41%	55.68%	47.73%	59.09%	80.68%	94.32%	100.00%	-
P/EPS	9.22	10.66	8.29	5.88	6.23	6.18	6.72	23.54%
YoY %	-13.51%	28.59%	40.99%	-5.62%	0.81%	-8.04%	-	-
Horiz. %	137.20%	158.63%	123.36%	87.50%	92.71%	91.96%	100.00%	-
EY	10.85	9.38	12.06	16.99	16.06	16.18	14.87	-18.99%
YoY %	15.67%	-22.22%	-29.02%	5.79%	-0.74%	8.81%	-	-
Horiz. %	72.97%	63.08%	81.10%	114.26%	108.00%	108.81%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.58	0.49	0.60	0.85	1.00	1.10	-35.56%
YoY %	-1.72%	18.37%	-18.33%	-29.41%	-15.00%	-9.09%	-	-
Horiz. %	51.82%	52.73%	44.55%	54.55%	77.27%	90.91%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/06	19/05/06	24/02/06	22/11/05	18/08/05	27/05/05	25/02/05	-
Price	1.53	1.56	1.44	1.50	2.11	2.37	2.80	-
P/RPS	0.45	0.48	0.46	0.47	0.65	0.74	0.85	-34.63%
YoY %	-6.25%	4.35%	-2.13%	-27.69%	-12.16%	-12.94%	-	-
Horiz. %	52.94%	56.47%	54.12%	55.29%	76.47%	87.06%	100.00%	-
P/EPS	8.81	10.46	8.91	5.35	5.71	5.51	6.47	22.92%
YoY %	-15.77%	17.40%	66.54%	-6.30%	3.63%	-14.84%	-	-
Horiz. %	136.17%	161.67%	137.71%	82.69%	88.25%	85.16%	100.00%	-
EY	11.35	9.56	11.22	18.69	17.50	18.15	15.46	-18.66%
YoY %	18.72%	-14.80%	-39.97%	6.80%	-3.58%	17.40%	-	-
Horiz. %	73.42%	61.84%	72.57%	120.89%	113.20%	117.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.57	0.53	0.55	0.78	0.89	1.06	-36.29%
YoY %	-5.26%	7.55%	-3.64%	-29.49%	-12.36%	-16.04%	-	-
Horiz. %	50.94%	53.77%	50.00%	51.89%	73.58%	83.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos