[CHOOBEE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.86%
YoY- 110.85%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 462,131 421,990 384,962 371,856 356,758 354,259 352,258 19.78%
PBT 35,695 36,673 40,343 42,105 41,645 29,596 24,129 29.73%
Tax -8,241 -9,102 -9,172 -9,402 -9,221 -6,517 -5,861 25.43%
NP 27,454 27,571 31,171 32,703 32,424 23,079 18,268 31.10%
-
NP to SH 27,454 27,571 31,171 32,703 32,424 23,116 18,147 31.68%
-
Tax Rate 23.09% 24.82% 22.74% 22.33% 22.14% 22.02% 24.29% -
Total Cost 434,677 394,419 353,791 339,153 324,334 331,180 333,990 19.14%
-
Net Worth 336,917 328,550 323,135 315,568 313,375 304,650 294,740 9.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 336,917 328,550 323,135 315,568 313,375 304,650 294,740 9.29%
NOSH 106,283 106,326 106,294 106,251 105,870 105,051 104,518 1.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.94% 6.53% 8.10% 8.79% 9.09% 6.51% 5.19% -
ROE 8.15% 8.39% 9.65% 10.36% 10.35% 7.59% 6.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 434.81 396.88 362.17 349.98 336.98 337.22 337.03 18.45%
EPS 25.83 25.93 29.33 30.78 30.63 22.00 17.36 30.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.09 3.04 2.97 2.96 2.90 2.82 8.08%
Adjusted Per Share Value based on latest NOSH - 106,251
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 235.74 215.27 196.38 189.69 181.99 180.71 179.69 19.78%
EPS 14.00 14.06 15.90 16.68 16.54 11.79 9.26 31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7187 1.676 1.6484 1.6098 1.5986 1.5541 1.5035 9.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.20 2.11 2.38 2.15 2.01 1.54 1.60 -
P/RPS 0.51 0.53 0.66 0.61 0.60 0.46 0.47 5.58%
P/EPS 8.52 8.14 8.12 6.99 6.56 7.00 9.22 -5.11%
EY 11.74 12.29 12.32 14.32 15.24 14.29 10.85 5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.78 0.72 0.68 0.53 0.57 13.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 -
Price 2.30 2.13 2.10 2.31 2.28 1.62 1.53 -
P/RPS 0.53 0.54 0.58 0.66 0.68 0.48 0.45 11.49%
P/EPS 8.90 8.21 7.16 7.51 7.44 7.36 8.81 0.67%
EY 11.23 12.17 13.96 13.32 13.43 13.58 11.35 -0.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.69 0.78 0.77 0.56 0.54 22.19%

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