[CHOOBEE] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 10.02%
YoY- 41.74%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 336,543 317,427 301,391 305,223 278,313 259,606 238,776 25.57%
PBT 63,707 56,855 46,973 40,072 35,277 30,125 27,870 73.09%
Tax -19,456 -17,949 -14,072 -12,041 -9,798 -6,116 -6,101 115.89%
NP 44,251 38,906 32,901 28,031 25,479 24,009 21,769 60.12%
-
NP to SH 44,251 38,906 32,901 28,031 25,479 24,009 21,769 60.12%
-
Tax Rate 30.54% 31.57% 29.96% 30.05% 27.77% 20.30% 21.89% -
Total Cost 292,292 278,521 268,490 277,192 252,834 235,597 217,007 21.85%
-
Net Worth 270,907 260,366 246,355 233,698 228,618 222,900 215,660 16.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 270,907 260,366 246,355 233,698 228,618 222,900 215,660 16.34%
NOSH 102,229 102,104 101,380 101,167 99,833 99,509 99,382 1.89%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.15% 12.26% 10.92% 9.18% 9.15% 9.25% 9.12% -
ROE 16.33% 14.94% 13.36% 11.99% 11.14% 10.77% 10.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 329.20 310.88 297.29 301.70 278.78 260.89 240.26 23.24%
EPS 43.29 38.10 32.45 27.71 25.52 24.13 21.90 57.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.55 2.43 2.31 2.29 2.24 2.17 14.18%
Adjusted Per Share Value based on latest NOSH - 101,167
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 171.68 161.93 153.75 155.70 141.97 132.43 121.80 25.58%
EPS 22.57 19.85 16.78 14.30 13.00 12.25 11.10 60.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.382 1.3282 1.2567 1.1921 1.1662 1.1371 1.1001 16.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.91 2.38 2.31 2.46 1.95 1.63 1.42 -
P/RPS 0.88 0.77 0.78 0.82 0.70 0.62 0.59 30.38%
P/EPS 6.72 6.25 7.12 8.88 7.64 6.76 6.48 2.44%
EY 14.87 16.01 14.05 11.26 13.09 14.80 15.43 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 0.95 1.06 0.85 0.73 0.65 41.78%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 22/08/03 -
Price 2.80 2.50 2.25 2.35 2.16 1.90 1.53 -
P/RPS 0.85 0.80 0.76 0.78 0.77 0.73 0.64 20.72%
P/EPS 6.47 6.56 6.93 8.48 8.46 7.87 6.98 -4.91%
EY 15.46 15.24 14.42 11.79 11.82 12.70 14.32 5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 0.93 1.02 0.94 0.85 0.71 30.46%

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