[CHOOBEE] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -38.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 205,835 203,734 197,549 183,945 182,636 177,503 129,959 35.83%
PBT 12,325 15,112 21,334 26,280 38,991 43,105 32,305 -47.36%
Tax -1,555 -2,672 -5,445 -7,036 -9,750 -7,561 -3,733 -44.19%
NP 10,770 12,440 15,889 19,244 29,241 35,544 28,572 -47.78%
-
NP to SH 9,517 11,187 14,636 17,991 29,241 35,544 28,572 -51.91%
-
Tax Rate 12.62% 17.68% 25.52% 26.77% 25.01% 17.54% 11.56% -
Total Cost 195,065 191,294 181,660 164,701 153,395 141,959 101,387 54.62%
-
Net Worth 191,179 186,511 183,411 180,550 190,296 183,843 176,330 5.53%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 191,179 186,511 183,411 180,550 190,296 183,843 176,330 5.53%
NOSH 99,056 98,683 98,608 98,661 100,686 100,461 100,187 -0.75%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.23% 6.11% 8.04% 10.46% 16.01% 20.02% 21.99% -
ROE 4.98% 6.00% 7.98% 9.96% 15.37% 19.33% 16.20% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 207.80 206.45 200.34 186.44 181.39 176.69 129.72 36.86%
EPS 9.61 11.34 14.84 18.24 29.04 35.38 28.52 -51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.89 1.86 1.83 1.89 1.83 1.76 6.33%
Adjusted Per Share Value based on latest NOSH - 98,661
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 105.00 103.93 100.77 93.83 93.17 90.55 66.29 35.84%
EPS 4.85 5.71 7.47 9.18 14.92 18.13 14.58 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9752 0.9514 0.9356 0.921 0.9707 0.9378 0.8995 5.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.03 1.12 1.11 1.32 1.86 1.96 2.19 -
P/RPS 0.50 0.54 0.55 0.71 1.03 1.11 1.69 -55.56%
P/EPS 10.72 9.88 7.48 7.24 6.40 5.54 7.68 24.87%
EY 9.33 10.12 13.37 13.81 15.61 18.05 13.02 -19.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.72 0.98 1.07 1.24 -43.22%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 23/08/01 25/05/01 26/02/01 21/11/00 18/08/00 - -
Price 1.22 1.20 1.04 1.37 1.66 2.07 0.00 -
P/RPS 0.59 0.58 0.52 0.73 0.92 1.17 0.00 -
P/EPS 12.70 10.59 7.01 7.51 5.72 5.85 0.00 -
EY 7.88 9.45 14.27 13.31 17.50 17.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.56 0.75 0.88 1.13 0.00 -

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