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

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -23.37%
YoY- -24.67%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 352,258 339,906 329,037 331,547 336,436 331,462 336,543 3.09%
PBT 24,129 21,424 23,947 40,940 53,707 62,638 63,707 -47.74%
Tax -5,861 -5,522 -6,731 -11,204 -15,189 -18,314 -19,456 -55.16%
NP 18,268 15,902 17,216 29,736 38,518 44,324 44,251 -44.64%
-
NP to SH 18,147 15,510 16,824 29,307 38,247 44,324 44,251 -44.89%
-
Tax Rate 24.29% 25.77% 28.11% 27.37% 28.28% 29.24% 30.54% -
Total Cost 333,990 324,004 311,821 301,811 297,918 287,138 292,292 9.32%
-
Net Worth 294,740 284,924 284,313 286,391 279,632 274,019 270,907 5.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 294,740 284,924 284,313 286,391 279,632 274,019 270,907 5.79%
NOSH 104,518 103,987 104,144 104,522 103,567 103,015 102,229 1.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.19% 4.68% 5.23% 8.97% 11.45% 13.37% 13.15% -
ROE 6.16% 5.44% 5.92% 10.23% 13.68% 16.18% 16.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 337.03 326.87 315.94 317.20 324.85 321.76 329.20 1.58%
EPS 17.36 14.92 16.15 28.04 36.93 43.03 43.29 -45.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.74 2.73 2.74 2.70 2.66 2.65 4.24%
Adjusted Per Share Value based on latest NOSH - 104,522
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 179.69 173.39 167.85 169.13 171.62 169.09 171.68 3.09%
EPS 9.26 7.91 8.58 14.95 19.51 22.61 22.57 -44.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5035 1.4535 1.4503 1.4609 1.4265 1.3978 1.382 5.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
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%
P/EPS 9.22 10.66 8.29 5.88 6.23 6.18 6.72 23.54%
EY 10.85 9.38 12.06 16.99 16.06 16.18 14.87 -18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.49 0.60 0.85 1.00 1.10 -35.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
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%
P/EPS 8.81 10.46 8.91 5.35 5.71 5.51 6.47 22.92%
EY 11.35 9.56 11.22 18.69 17.50 18.15 15.46 -18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.53 0.55 0.78 0.89 1.06 -36.29%

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