[CHOOBEE] YoY Annual (Unaudited) Result on 31-Dec-2000 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 278,313 210,645 215,976 184,088 159,928 135,973 -0.75%
PBT 35,276 21,019 18,186 26,280 33,370 3,602 -2.37%
Tax -9,796 -4,297 -4,854 -8,289 -1,544 -1,144 -2.23%
NP 25,480 16,722 13,332 17,991 31,826 2,458 -2.42%
-
NP to SH 25,480 16,722 13,332 17,991 31,826 2,458 -2.42%
-
Tax Rate 27.77% 20.44% 26.69% 31.54% 4.63% 31.76% -
Total Cost 252,833 193,923 202,644 166,097 128,102 133,515 -0.66%
-
Net Worth 228,533 206,923 190,457 180,501 169,477 140,597 -0.50%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 3,592 4,297 - - - - -100.00%
Div Payout % 14.10% 25.70% - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 228,533 206,923 190,457 180,501 169,477 140,597 -0.50%
NOSH 99,796 99,482 99,196 98,634 99,692 98,320 -0.01%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.16% 7.94% 6.17% 9.77% 19.90% 1.81% -
ROE 11.15% 8.08% 7.00% 9.97% 18.78% 1.75% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 278.88 211.74 217.73 186.64 160.42 138.30 -0.73%
EPS 25.53 16.81 13.44 18.24 32.10 2.50 -2.41%
DPS 3.60 4.32 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.29 2.08 1.92 1.83 1.70 1.43 -0.49%
Adjusted Per Share Value based on latest NOSH - 98,661
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 141.97 107.45 110.17 93.91 81.58 69.36 -0.75%
EPS 13.00 8.53 6.80 9.18 16.24 1.25 -2.43%
DPS 1.83 2.19 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1658 1.0556 0.9716 0.9208 0.8645 0.7172 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.95 1.28 1.23 1.32 0.00 0.00 -
P/RPS 0.70 0.60 0.56 0.71 0.00 0.00 -100.00%
P/EPS 7.64 7.61 9.15 7.24 0.00 0.00 -100.00%
EY 13.09 13.13 10.93 13.82 0.00 0.00 -100.00%
DY 1.85 3.38 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.62 0.64 0.72 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 24/02/03 25/02/02 26/02/01 25/02/00 - -
Price 2.16 1.17 1.30 1.37 2.35 0.00 -
P/RPS 0.77 0.55 0.60 0.73 1.46 0.00 -100.00%
P/EPS 8.46 6.96 9.67 7.51 7.36 0.00 -100.00%
EY 11.82 14.37 10.34 13.31 13.58 0.00 -100.00%
DY 1.67 3.69 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.94 0.56 0.68 0.75 1.38 0.00 -100.00%

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