[CHOOBEE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 27.38%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 384,962 371,856 356,758 354,259 352,258 339,906 329,037 11.06%
PBT 40,343 42,105 41,645 29,596 24,129 21,424 23,947 41.71%
Tax -9,172 -9,402 -9,221 -6,517 -5,861 -5,522 -6,731 22.98%
NP 31,171 32,703 32,424 23,079 18,268 15,902 17,216 48.71%
-
NP to SH 31,171 32,703 32,424 23,116 18,147 15,510 16,824 51.02%
-
Tax Rate 22.74% 22.33% 22.14% 22.02% 24.29% 25.77% 28.11% -
Total Cost 353,791 339,153 324,334 331,180 333,990 324,004 311,821 8.80%
-
Net Worth 323,135 315,568 313,375 304,650 294,740 284,924 284,313 8.93%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 323,135 315,568 313,375 304,650 294,740 284,924 284,313 8.93%
NOSH 106,294 106,251 105,870 105,051 104,518 103,987 104,144 1.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.10% 8.79% 9.09% 6.51% 5.19% 4.68% 5.23% -
ROE 9.65% 10.36% 10.35% 7.59% 6.16% 5.44% 5.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 362.17 349.98 336.98 337.22 337.03 326.87 315.94 9.55%
EPS 29.33 30.78 30.63 22.00 17.36 14.92 16.15 49.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.97 2.96 2.90 2.82 2.74 2.73 7.45%
Adjusted Per Share Value based on latest NOSH - 105,051
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 194.88 188.25 180.60 179.34 178.33 172.07 166.57 11.06%
EPS 15.78 16.56 16.41 11.70 9.19 7.85 8.52 50.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6358 1.5975 1.5864 1.5423 1.4921 1.4424 1.4393 8.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.38 2.15 2.01 1.54 1.60 1.59 1.34 -
P/RPS 0.66 0.61 0.60 0.46 0.47 0.49 0.42 35.27%
P/EPS 8.12 6.99 6.56 7.00 9.22 10.66 8.29 -1.37%
EY 12.32 14.32 15.24 14.29 10.85 9.38 12.06 1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.68 0.53 0.57 0.58 0.49 36.44%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 24/02/06 -
Price 2.10 2.31 2.28 1.62 1.53 1.56 1.44 -
P/RPS 0.58 0.66 0.68 0.48 0.45 0.48 0.46 16.76%
P/EPS 7.16 7.51 7.44 7.36 8.81 10.46 8.91 -13.59%
EY 13.96 13.32 13.43 13.58 11.35 9.56 11.22 15.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.77 0.56 0.54 0.57 0.53 19.28%

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