[CHOOBEE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -53.04%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 404,731 446,093 518,073 580,058 604,808 590,931 515,357 -14.86%
PBT -5,844 -16,764 13,390 37,800 72,384 74,012 46,169 -
Tax -5,754 -912 -6,686 -9,540 -12,201 -13,243 -9,120 -26.41%
NP -11,598 -17,676 6,704 28,260 60,183 60,769 37,049 -
-
NP to SH -11,598 -17,676 6,704 28,260 60,183 60,769 37,049 -
-
Tax Rate - - 49.93% 25.24% 16.86% 17.89% 19.75% -
Total Cost 416,329 463,769 511,369 551,798 544,625 530,162 478,308 -8.82%
-
Net Worth 365,964 354,670 350,067 359,854 384,809 379,149 348,289 3.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,077 11,077 4,762 4,762 - - - -
Div Payout % 0.00% 0.00% 71.04% 16.85% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 365,964 354,670 350,067 359,854 384,809 379,149 348,289 3.35%
NOSH 105,162 105,243 105,760 105,839 106,301 106,204 106,185 -0.64%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.87% -3.96% 1.29% 4.87% 9.95% 10.28% 7.19% -
ROE -3.17% -4.98% 1.92% 7.85% 15.64% 16.03% 10.64% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 384.86 423.87 489.85 548.05 568.96 556.41 485.34 -14.31%
EPS -11.03 -16.80 6.34 26.70 56.62 57.22 34.89 -
DPS 10.50 10.50 4.50 4.50 0.00 0.00 0.00 -
NAPS 3.48 3.37 3.31 3.40 3.62 3.57 3.28 4.02%
Adjusted Per Share Value based on latest NOSH - 105,839
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 206.46 227.56 264.28 295.90 308.52 301.45 262.89 -14.86%
EPS -5.92 -9.02 3.42 14.42 30.70 31.00 18.90 -
DPS 5.65 5.65 2.43 2.43 0.00 0.00 0.00 -
NAPS 1.8669 1.8092 1.7858 1.8357 1.963 1.9341 1.7767 3.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.50 1.50 1.11 1.11 1.93 2.10 1.98 -
P/RPS 0.39 0.35 0.23 0.20 0.34 0.38 0.41 -3.27%
P/EPS -13.60 -8.93 17.51 4.16 3.41 3.67 5.67 -
EY -7.35 -11.20 5.71 24.05 29.33 27.25 17.62 -
DY 7.00 7.00 4.05 4.05 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.34 0.33 0.53 0.59 0.60 -19.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 23/05/08 -
Price 1.50 1.60 1.56 1.17 1.18 2.00 2.12 -
P/RPS 0.39 0.38 0.32 0.21 0.21 0.36 0.44 -7.72%
P/EPS -13.60 -9.53 24.61 4.38 2.08 3.50 6.08 -
EY -7.35 -10.50 4.06 22.82 47.98 28.61 16.46 -
DY 7.00 6.56 2.88 3.85 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.34 0.33 0.56 0.65 -24.05%

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