[CHOOBEE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 268.08%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 409,576 403,193 410,126 404,418 404,731 446,093 518,073 -14.48%
PBT 26,899 47,446 45,101 26,432 -5,844 -16,764 13,390 59.14%
Tax -6,591 -10,890 -9,568 -6,938 -5,754 -912 -6,686 -0.94%
NP 20,308 36,556 35,533 19,494 -11,598 -17,676 6,704 109.21%
-
NP to SH 20,308 36,556 35,533 19,494 -11,598 -17,676 6,704 109.21%
-
Tax Rate 24.50% 22.95% 21.21% 26.25% - - 49.93% -
Total Cost 389,268 366,637 374,593 384,924 416,329 463,769 511,369 -16.61%
-
Net Worth 396,843 387,372 384,655 372,801 365,964 354,670 350,067 8.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,298 6,298 6,314 6,314 11,077 11,077 4,762 20.46%
Div Payout % 31.02% 17.23% 17.77% 32.39% 0.00% 0.00% 71.04% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 396,843 387,372 384,655 372,801 365,964 354,670 350,067 8.71%
NOSH 113,383 104,979 105,097 105,014 105,162 105,243 105,760 4.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.96% 9.07% 8.66% 4.82% -2.87% -3.96% 1.29% -
ROE 5.12% 9.44% 9.24% 5.23% -3.17% -4.98% 1.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 361.23 384.07 390.24 385.11 384.86 423.87 489.85 -18.36%
EPS 17.91 34.82 33.81 18.56 -11.03 -16.80 6.34 99.70%
DPS 5.56 6.00 6.00 6.00 10.50 10.50 4.50 15.12%
NAPS 3.50 3.69 3.66 3.55 3.48 3.37 3.31 3.78%
Adjusted Per Share Value based on latest NOSH - 105,014
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 208.93 205.68 209.21 206.30 206.46 227.56 264.28 -14.48%
EPS 10.36 18.65 18.13 9.94 -5.92 -9.02 3.42 109.21%
DPS 3.21 3.21 3.22 3.22 5.65 5.65 2.43 20.37%
NAPS 2.0244 1.9761 1.9622 1.9017 1.8669 1.8092 1.7858 8.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.91 1.80 1.78 1.65 1.50 1.50 1.11 -
P/RPS 0.53 0.47 0.46 0.43 0.39 0.35 0.23 74.37%
P/EPS 10.66 5.17 5.26 8.89 -13.60 -8.93 17.51 -28.14%
EY 9.38 19.35 18.99 11.25 -7.35 -11.20 5.71 39.18%
DY 2.91 3.33 3.37 3.64 7.00 7.00 4.05 -19.76%
P/NAPS 0.55 0.49 0.49 0.46 0.43 0.45 0.34 37.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 -
Price 1.95 1.88 1.81 1.82 1.50 1.60 1.56 -
P/RPS 0.54 0.49 0.46 0.47 0.39 0.38 0.32 41.69%
P/EPS 10.89 5.40 5.35 9.80 -13.60 -9.53 24.61 -41.90%
EY 9.19 18.52 18.68 10.20 -7.35 -10.50 4.06 72.31%
DY 2.85 3.19 3.31 3.30 7.00 6.56 2.88 -0.69%
P/NAPS 0.56 0.51 0.49 0.51 0.43 0.47 0.47 12.37%

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