[CHOOBEE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -11.55%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 590,931 515,357 462,131 421,990 384,962 371,856 356,758 40.03%
PBT 74,012 46,169 35,695 36,673 40,343 42,105 41,645 46.77%
Tax -13,243 -9,120 -8,241 -9,102 -9,172 -9,402 -9,221 27.32%
NP 60,769 37,049 27,454 27,571 31,171 32,703 32,424 52.06%
-
NP to SH 60,769 37,049 27,454 27,571 31,171 32,703 32,424 52.06%
-
Tax Rate 17.89% 19.75% 23.09% 24.82% 22.74% 22.33% 22.14% -
Total Cost 530,162 478,308 434,677 394,419 353,791 339,153 324,334 38.80%
-
Net Worth 379,149 348,289 336,917 328,550 323,135 315,568 313,375 13.55%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 379,149 348,289 336,917 328,550 323,135 315,568 313,375 13.55%
NOSH 106,204 106,185 106,283 106,326 106,294 106,251 105,870 0.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.28% 7.19% 5.94% 6.53% 8.10% 8.79% 9.09% -
ROE 16.03% 10.64% 8.15% 8.39% 9.65% 10.36% 10.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 556.41 485.34 434.81 396.88 362.17 349.98 336.98 39.74%
EPS 57.22 34.89 25.83 25.93 29.33 30.78 30.63 51.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.28 3.17 3.09 3.04 2.97 2.96 13.31%
Adjusted Per Share Value based on latest NOSH - 106,326
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 301.45 262.89 235.74 215.27 196.38 189.69 181.99 40.03%
EPS 31.00 18.90 14.00 14.06 15.90 16.68 16.54 52.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9341 1.7767 1.7187 1.676 1.6484 1.6098 1.5986 13.55%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.10 1.98 2.20 2.11 2.38 2.15 2.01 -
P/RPS 0.38 0.41 0.51 0.53 0.66 0.61 0.60 -26.27%
P/EPS 3.67 5.67 8.52 8.14 8.12 6.99 6.56 -32.12%
EY 27.25 17.62 11.74 12.29 12.32 14.32 15.24 47.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.69 0.68 0.78 0.72 0.68 -9.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 -
Price 2.00 2.12 2.30 2.13 2.10 2.31 2.28 -
P/RPS 0.36 0.44 0.53 0.54 0.58 0.66 0.68 -34.58%
P/EPS 3.50 6.08 8.90 8.21 7.16 7.51 7.44 -39.54%
EY 28.61 16.46 11.23 12.17 13.96 13.32 13.43 65.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.73 0.69 0.69 0.78 0.77 -19.14%

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