[CHOOBEE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 449,656 448,710 401,769 404,418 580,057 462,131 356,758 3.92%
PBT 12,506 30,479 23,559 26,432 37,800 35,695 41,645 -18.15%
Tax -2,866 -6,464 -7,762 -6,938 -9,540 -8,241 -9,221 -17.68%
NP 9,640 24,015 15,797 19,494 28,260 27,454 32,424 -18.28%
-
NP to SH 9,640 24,015 15,797 19,494 28,260 27,454 32,424 -18.28%
-
Tax Rate 22.92% 21.21% 32.95% 26.25% 25.24% 23.09% 22.14% -
Total Cost 440,016 424,695 385,972 384,924 551,797 434,677 324,334 5.21%
-
Net Worth 408,681 403,616 375,615 374,276 360,811 336,800 310,397 4.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,538 6,545 6,402 6,325 4,775 - 4,530 6.30%
Div Payout % 67.83% 27.25% 40.53% 32.45% 16.90% - 13.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 408,681 403,616 375,615 374,276 360,811 336,800 310,397 4.68%
NOSH 108,981 109,085 106,708 105,429 106,120 106,246 104,864 0.64%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.14% 5.35% 3.93% 4.82% 4.87% 5.94% 9.09% -
ROE 2.36% 5.95% 4.21% 5.21% 7.83% 8.15% 10.45% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 412.60 411.34 376.51 383.59 546.60 434.96 340.21 3.26%
EPS 8.85 22.02 14.80 18.49 26.63 25.84 30.92 -18.80%
DPS 6.00 6.00 6.00 6.00 4.50 0.00 4.32 5.62%
NAPS 3.75 3.70 3.52 3.55 3.40 3.17 2.96 4.01%
Adjusted Per Share Value based on latest NOSH - 105,014
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 227.63 227.15 203.39 204.73 293.65 233.95 180.60 3.92%
EPS 4.88 12.16 8.00 9.87 14.31 13.90 16.41 -18.28%
DPS 3.31 3.31 3.24 3.20 2.42 0.00 2.29 6.32%
NAPS 2.0689 2.0433 1.9015 1.8947 1.8266 1.705 1.5713 4.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 1.46 1.73 1.65 1.11 2.20 2.01 -
P/RPS 0.32 0.35 0.46 0.43 0.20 0.51 0.59 -9.68%
P/EPS 14.70 6.63 11.69 8.92 4.17 8.51 6.50 14.55%
EY 6.80 15.08 8.56 11.21 23.99 11.75 15.38 -12.70%
DY 4.62 4.11 3.47 3.64 4.05 0.00 2.15 13.58%
P/NAPS 0.35 0.39 0.49 0.46 0.33 0.69 0.68 -10.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 25/02/11 25/02/10 25/02/09 25/02/08 14/02/07 -
Price 1.32 1.57 1.66 1.82 1.17 2.30 2.28 -
P/RPS 0.32 0.38 0.44 0.47 0.21 0.53 0.67 -11.57%
P/EPS 14.92 7.13 11.21 9.84 4.39 8.90 7.37 12.46%
EY 6.70 14.02 8.92 10.16 22.76 11.23 13.56 -11.07%
DY 4.55 3.82 3.61 3.30 3.85 0.00 1.89 15.75%
P/NAPS 0.35 0.42 0.47 0.51 0.34 0.73 0.77 -12.30%

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