[CHOOBEE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.27%
YoY- 92.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 421,990 384,962 371,856 356,758 354,259 352,258 339,906 15.49%
PBT 36,673 40,343 42,105 41,645 29,596 24,129 21,424 43.05%
Tax -9,102 -9,172 -9,402 -9,221 -6,517 -5,861 -5,522 39.49%
NP 27,571 31,171 32,703 32,424 23,079 18,268 15,902 44.27%
-
NP to SH 27,571 31,171 32,703 32,424 23,116 18,147 15,510 46.69%
-
Tax Rate 24.82% 22.74% 22.33% 22.14% 22.02% 24.29% 25.77% -
Total Cost 394,419 353,791 339,153 324,334 331,180 333,990 324,004 13.99%
-
Net Worth 328,550 323,135 315,568 313,375 304,650 294,740 284,924 9.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 328,550 323,135 315,568 313,375 304,650 294,740 284,924 9.95%
NOSH 106,326 106,294 106,251 105,870 105,051 104,518 103,987 1.49%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.53% 8.10% 8.79% 9.09% 6.51% 5.19% 4.68% -
ROE 8.39% 9.65% 10.36% 10.35% 7.59% 6.16% 5.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 396.88 362.17 349.98 336.98 337.22 337.03 326.87 13.79%
EPS 25.93 29.33 30.78 30.63 22.00 17.36 14.92 44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.04 2.97 2.96 2.90 2.82 2.74 8.33%
Adjusted Per Share Value based on latest NOSH - 105,870
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 215.27 196.38 189.69 181.99 180.71 179.69 173.39 15.50%
EPS 14.06 15.90 16.68 16.54 11.79 9.26 7.91 46.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.676 1.6484 1.6098 1.5986 1.5541 1.5035 1.4535 9.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.11 2.38 2.15 2.01 1.54 1.60 1.59 -
P/RPS 0.53 0.66 0.61 0.60 0.46 0.47 0.49 5.36%
P/EPS 8.14 8.12 6.99 6.56 7.00 9.22 10.66 -16.44%
EY 12.29 12.32 14.32 15.24 14.29 10.85 9.38 19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.72 0.68 0.53 0.57 0.58 11.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 -
Price 2.13 2.10 2.31 2.28 1.62 1.53 1.56 -
P/RPS 0.54 0.58 0.66 0.68 0.48 0.45 0.48 8.16%
P/EPS 8.21 7.16 7.51 7.44 7.36 8.81 10.46 -14.89%
EY 12.17 13.96 13.32 13.43 13.58 11.35 9.56 17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.78 0.77 0.56 0.54 0.57 13.57%

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