[CHOOBEE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.96%
YoY- 118.28%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 446,093 518,073 580,058 604,808 590,931 515,357 462,131 -2.32%
PBT -16,764 13,390 37,800 72,384 74,012 46,169 35,695 -
Tax -912 -6,686 -9,540 -12,201 -13,243 -9,120 -8,241 -76.98%
NP -17,676 6,704 28,260 60,183 60,769 37,049 27,454 -
-
NP to SH -17,676 6,704 28,260 60,183 60,769 37,049 27,454 -
-
Tax Rate - 49.93% 25.24% 16.86% 17.89% 19.75% 23.09% -
Total Cost 463,769 511,369 551,798 544,625 530,162 478,308 434,677 4.41%
-
Net Worth 354,670 350,067 359,854 384,809 379,149 348,289 336,917 3.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,077 4,762 4,762 - - - - -
Div Payout % 0.00% 71.04% 16.85% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 354,670 350,067 359,854 384,809 379,149 348,289 336,917 3.48%
NOSH 105,243 105,760 105,839 106,301 106,204 106,185 106,283 -0.65%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.96% 1.29% 4.87% 9.95% 10.28% 7.19% 5.94% -
ROE -4.98% 1.92% 7.85% 15.64% 16.03% 10.64% 8.15% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 423.87 489.85 548.05 568.96 556.41 485.34 434.81 -1.68%
EPS -16.80 6.34 26.70 56.62 57.22 34.89 25.83 -
DPS 10.50 4.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.31 3.40 3.62 3.57 3.28 3.17 4.16%
Adjusted Per Share Value based on latest NOSH - 106,301
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 225.83 262.27 293.65 306.18 299.15 260.89 233.95 -2.32%
EPS -8.95 3.39 14.31 30.47 30.76 18.76 13.90 -
DPS 5.61 2.41 2.41 0.00 0.00 0.00 0.00 -
NAPS 1.7955 1.7722 1.8217 1.948 1.9194 1.7632 1.7056 3.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.50 1.11 1.11 1.93 2.10 1.98 2.20 -
P/RPS 0.35 0.23 0.20 0.34 0.38 0.41 0.51 -22.21%
P/EPS -8.93 17.51 4.16 3.41 3.67 5.67 8.52 -
EY -11.20 5.71 24.05 29.33 27.25 17.62 11.74 -
DY 7.00 4.05 4.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.33 0.53 0.59 0.60 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 23/05/08 25/02/08 -
Price 1.60 1.56 1.17 1.18 2.00 2.12 2.30 -
P/RPS 0.38 0.32 0.21 0.21 0.36 0.44 0.53 -19.90%
P/EPS -9.53 24.61 4.38 2.08 3.50 6.08 8.90 -
EY -10.50 4.06 22.82 47.98 28.61 16.46 11.23 -
DY 6.56 2.88 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.34 0.33 0.56 0.65 0.73 -25.45%

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