[CHOOBEE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.39%
YoY- -119.27%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 403,193 410,126 404,418 404,731 446,093 518,073 580,058 -21.58%
PBT 47,446 45,101 26,432 -5,844 -16,764 13,390 37,800 16.40%
Tax -10,890 -9,568 -6,938 -5,754 -912 -6,686 -9,540 9.25%
NP 36,556 35,533 19,494 -11,598 -17,676 6,704 28,260 18.77%
-
NP to SH 36,556 35,533 19,494 -11,598 -17,676 6,704 28,260 18.77%
-
Tax Rate 22.95% 21.21% 26.25% - - 49.93% 25.24% -
Total Cost 366,637 374,593 384,924 416,329 463,769 511,369 551,798 -23.91%
-
Net Worth 387,372 384,655 372,801 365,964 354,670 350,067 359,854 5.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,298 6,314 6,314 11,077 11,077 4,762 4,762 20.54%
Div Payout % 17.23% 17.77% 32.39% 0.00% 0.00% 71.04% 16.85% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 387,372 384,655 372,801 365,964 354,670 350,067 359,854 5.04%
NOSH 104,979 105,097 105,014 105,162 105,243 105,760 105,839 -0.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.07% 8.66% 4.82% -2.87% -3.96% 1.29% 4.87% -
ROE 9.44% 9.24% 5.23% -3.17% -4.98% 1.92% 7.85% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 384.07 390.24 385.11 384.86 423.87 489.85 548.05 -21.15%
EPS 34.82 33.81 18.56 -11.03 -16.80 6.34 26.70 19.42%
DPS 6.00 6.00 6.00 10.50 10.50 4.50 4.50 21.20%
NAPS 3.69 3.66 3.55 3.48 3.37 3.31 3.40 5.62%
Adjusted Per Share Value based on latest NOSH - 105,162
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 205.68 209.21 206.30 206.46 227.56 264.28 295.90 -21.58%
EPS 18.65 18.13 9.94 -5.92 -9.02 3.42 14.42 18.76%
DPS 3.21 3.22 3.22 5.65 5.65 2.43 2.43 20.45%
NAPS 1.9761 1.9622 1.9017 1.8669 1.8092 1.7858 1.8357 5.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.78 1.65 1.50 1.50 1.11 1.11 -
P/RPS 0.47 0.46 0.43 0.39 0.35 0.23 0.20 77.03%
P/EPS 5.17 5.26 8.89 -13.60 -8.93 17.51 4.16 15.63%
EY 19.35 18.99 11.25 -7.35 -11.20 5.71 24.05 -13.52%
DY 3.33 3.37 3.64 7.00 7.00 4.05 4.05 -12.26%
P/NAPS 0.49 0.49 0.46 0.43 0.45 0.34 0.33 30.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 25/02/09 -
Price 1.88 1.81 1.82 1.50 1.60 1.56 1.17 -
P/RPS 0.49 0.46 0.47 0.39 0.38 0.32 0.21 76.19%
P/EPS 5.40 5.35 9.80 -13.60 -9.53 24.61 4.38 15.02%
EY 18.52 18.68 10.20 -7.35 -10.50 4.06 22.82 -13.02%
DY 3.19 3.31 3.30 7.00 6.56 2.88 3.85 -11.81%
P/NAPS 0.51 0.49 0.51 0.43 0.47 0.47 0.34 31.13%

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