[CHOOBEE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 34.95%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 580,058 604,808 590,931 515,357 462,131 421,990 384,962 31.26%
PBT 37,800 72,384 74,012 46,169 35,695 36,673 40,343 -4.22%
Tax -9,540 -12,201 -13,243 -9,120 -8,241 -9,102 -9,172 2.64%
NP 28,260 60,183 60,769 37,049 27,454 27,571 31,171 -6.29%
-
NP to SH 28,260 60,183 60,769 37,049 27,454 27,571 31,171 -6.29%
-
Tax Rate 25.24% 16.86% 17.89% 19.75% 23.09% 24.82% 22.74% -
Total Cost 551,798 544,625 530,162 478,308 434,677 394,419 353,791 34.30%
-
Net Worth 359,854 384,809 379,149 348,289 336,917 328,550 323,135 7.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,762 - - - - - - -
Div Payout % 16.85% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 359,854 384,809 379,149 348,289 336,917 328,550 323,135 7.40%
NOSH 105,839 106,301 106,204 106,185 106,283 106,326 106,294 -0.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.87% 9.95% 10.28% 7.19% 5.94% 6.53% 8.10% -
ROE 7.85% 15.64% 16.03% 10.64% 8.15% 8.39% 9.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 548.05 568.96 556.41 485.34 434.81 396.88 362.17 31.64%
EPS 26.70 56.62 57.22 34.89 25.83 25.93 29.33 -6.04%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.62 3.57 3.28 3.17 3.09 3.04 7.71%
Adjusted Per Share Value based on latest NOSH - 106,185
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 295.90 308.52 301.45 262.89 235.74 215.27 196.38 31.26%
EPS 14.42 30.70 31.00 18.90 14.00 14.06 15.90 -6.27%
DPS 2.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8357 1.963 1.9341 1.7767 1.7187 1.676 1.6484 7.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.11 1.93 2.10 1.98 2.20 2.11 2.38 -
P/RPS 0.20 0.34 0.38 0.41 0.51 0.53 0.66 -54.72%
P/EPS 4.16 3.41 3.67 5.67 8.52 8.14 8.12 -35.84%
EY 24.05 29.33 27.25 17.62 11.74 12.29 12.32 55.87%
DY 4.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.53 0.59 0.60 0.69 0.68 0.78 -43.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 -
Price 1.17 1.18 2.00 2.12 2.30 2.13 2.10 -
P/RPS 0.21 0.21 0.36 0.44 0.53 0.54 0.58 -49.04%
P/EPS 4.38 2.08 3.50 6.08 8.90 8.21 7.16 -27.83%
EY 22.82 47.98 28.61 16.46 11.23 12.17 13.96 38.56%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.56 0.65 0.73 0.69 0.69 -37.48%

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