[CHOOBEE] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.12%
YoY- 52.37%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 317,427 301,391 305,223 278,313 259,606 238,776 215,939 29.19%
PBT 56,855 46,973 40,072 35,277 30,125 27,870 24,596 74.55%
Tax -17,949 -14,072 -12,041 -9,798 -6,116 -6,101 -4,820 139.67%
NP 38,906 32,901 28,031 25,479 24,009 21,769 19,776 56.81%
-
NP to SH 38,906 32,901 28,031 25,479 24,009 21,769 19,776 56.81%
-
Tax Rate 31.57% 29.96% 30.05% 27.77% 20.30% 21.89% 19.60% -
Total Cost 278,521 268,490 277,192 252,834 235,597 217,007 196,163 26.24%
-
Net Worth 260,366 246,355 233,698 228,618 222,900 215,660 208,664 15.85%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 260,366 246,355 233,698 228,618 222,900 215,660 208,664 15.85%
NOSH 102,104 101,380 101,167 99,833 99,509 99,382 99,364 1.82%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.26% 10.92% 9.18% 9.15% 9.25% 9.12% 9.16% -
ROE 14.94% 13.36% 11.99% 11.14% 10.77% 10.09% 9.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 310.88 297.29 301.70 278.78 260.89 240.26 217.32 26.87%
EPS 38.10 32.45 27.71 25.52 24.13 21.90 19.90 54.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.43 2.31 2.29 2.24 2.17 2.10 13.77%
Adjusted Per Share Value based on latest NOSH - 99,833
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 161.93 153.75 155.70 141.97 132.43 121.80 110.15 29.19%
EPS 19.85 16.78 14.30 13.00 12.25 11.10 10.09 56.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3282 1.2567 1.1921 1.1662 1.1371 1.1001 1.0644 15.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.38 2.31 2.46 1.95 1.63 1.42 1.16 -
P/RPS 0.77 0.78 0.82 0.70 0.62 0.59 0.53 28.18%
P/EPS 6.25 7.12 8.88 7.64 6.76 6.48 5.83 4.73%
EY 16.01 14.05 11.26 13.09 14.80 15.43 17.16 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.06 0.85 0.73 0.65 0.55 41.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 22/08/03 19/05/03 -
Price 2.50 2.25 2.35 2.16 1.90 1.53 1.25 -
P/RPS 0.80 0.76 0.78 0.77 0.73 0.64 0.58 23.83%
P/EPS 6.56 6.93 8.48 8.46 7.87 6.98 6.28 2.94%
EY 15.24 14.42 11.79 11.82 12.70 14.32 15.92 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 1.02 0.94 0.85 0.71 0.60 38.56%

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