[CHOOBEE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 82.28%
YoY- 430.03%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 401,832 409,576 403,193 410,126 404,418 404,731 446,093 -6.71%
PBT 23,559 26,899 47,446 45,101 26,432 -5,844 -16,764 -
Tax -7,541 -6,591 -10,890 -9,568 -6,938 -5,754 -912 307.33%
NP 16,018 20,308 36,556 35,533 19,494 -11,598 -17,676 -
-
NP to SH 16,018 20,308 36,556 35,533 19,494 -11,598 -17,676 -
-
Tax Rate 32.01% 24.50% 22.95% 21.21% 26.25% - - -
Total Cost 385,814 389,268 366,637 374,593 384,924 416,329 463,769 -11.51%
-
Net Worth 384,167 396,843 387,372 384,655 372,801 365,964 354,670 5.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,298 6,298 6,298 6,314 6,314 11,077 11,077 -31.29%
Div Payout % 39.32% 31.02% 17.23% 17.77% 32.39% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 384,167 396,843 387,372 384,655 372,801 365,964 354,670 5.45%
NOSH 109,138 113,383 104,979 105,097 105,014 105,162 105,243 2.44%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.99% 4.96% 9.07% 8.66% 4.82% -2.87% -3.96% -
ROE 4.17% 5.12% 9.44% 9.24% 5.23% -3.17% -4.98% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 368.19 361.23 384.07 390.24 385.11 384.86 423.87 -8.93%
EPS 14.68 17.91 34.82 33.81 18.56 -11.03 -16.80 -
DPS 5.77 5.56 6.00 6.00 6.00 10.50 10.50 -32.83%
NAPS 3.52 3.50 3.69 3.66 3.55 3.48 3.37 2.93%
Adjusted Per Share Value based on latest NOSH - 105,097
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 203.42 207.34 204.11 207.62 204.73 204.89 225.83 -6.71%
EPS 8.11 10.28 18.51 17.99 9.87 -5.87 -8.95 -
DPS 3.19 3.19 3.19 3.20 3.20 5.61 5.61 -31.29%
NAPS 1.9448 2.009 1.961 1.9473 1.8873 1.8526 1.7955 5.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.73 1.91 1.80 1.78 1.65 1.50 1.50 -
P/RPS 0.47 0.53 0.47 0.46 0.43 0.39 0.35 21.65%
P/EPS 11.79 10.66 5.17 5.26 8.89 -13.60 -8.93 -
EY 8.48 9.38 19.35 18.99 11.25 -7.35 -11.20 -
DY 3.34 2.91 3.33 3.37 3.64 7.00 7.00 -38.85%
P/NAPS 0.49 0.55 0.49 0.49 0.46 0.43 0.45 5.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 -
Price 1.66 1.95 1.88 1.81 1.82 1.50 1.60 -
P/RPS 0.45 0.54 0.49 0.46 0.47 0.39 0.38 11.89%
P/EPS 11.31 10.89 5.40 5.35 9.80 -13.60 -9.53 -
EY 8.84 9.19 18.52 18.68 10.20 -7.35 -10.50 -
DY 3.48 2.85 3.19 3.31 3.30 7.00 6.56 -34.39%
P/NAPS 0.47 0.56 0.51 0.49 0.51 0.43 0.47 0.00%

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