[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.25%
YoY- 68.63%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 351,744 305,302 305,516 259,360 203,098 214,358 174,780 12.35%
PBT 38,744 38,380 58,380 34,988 21,286 17,726 40,060 -0.55%
Tax -8,458 -10,198 -18,732 -10,182 -6,576 -4,584 -13,312 -7.27%
NP 30,286 28,182 39,648 24,806 14,710 13,142 26,748 2.09%
-
NP to SH 30,286 27,178 39,648 24,806 14,710 13,142 26,748 2.09%
-
Tax Rate 21.83% 26.57% 32.09% 29.10% 30.89% 25.86% 33.23% -
Total Cost 321,458 277,120 265,868 234,554 188,388 201,216 148,032 13.78%
-
Net Worth 293,897 278,801 246,658 215,834 197,789 186,754 183,604 8.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 293,897 278,801 246,658 215,834 197,789 186,754 183,604 8.15%
NOSH 104,218 103,259 101,505 99,462 99,391 98,812 100,330 0.63%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.61% 9.23% 12.98% 9.56% 7.24% 6.13% 15.30% -
ROE 10.30% 9.75% 16.07% 11.49% 7.44% 7.04% 14.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 337.51 295.66 300.99 260.76 204.34 216.94 174.20 11.64%
EPS 29.06 26.32 39.06 24.94 14.80 13.30 26.66 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.70 2.43 2.17 1.99 1.89 1.83 7.46%
Adjusted Per Share Value based on latest NOSH - 99,382
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 178.07 154.56 154.66 131.30 102.82 108.52 88.48 12.35%
EPS 15.33 13.76 20.07 12.56 7.45 6.65 13.54 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4878 1.4114 1.2487 1.0926 1.0013 0.9454 0.9295 8.15%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 2.30 2.31 1.42 1.40 1.12 1.96 -
P/RPS 0.47 0.78 0.77 0.54 0.69 0.52 1.13 -13.59%
P/EPS 5.51 8.74 5.91 5.69 9.46 8.42 7.35 -4.68%
EY 18.16 11.44 16.91 17.56 10.57 11.87 13.60 4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.85 0.95 0.65 0.70 0.59 1.07 -9.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 18/08/05 24/08/04 22/08/03 15/08/02 23/08/01 18/08/00 -
Price 1.53 2.11 2.25 1.53 1.40 1.20 2.07 -
P/RPS 0.45 0.71 0.75 0.59 0.69 0.55 1.19 -14.95%
P/EPS 5.26 8.02 5.76 6.13 9.46 9.02 7.76 -6.27%
EY 18.99 12.47 17.36 16.30 10.57 11.08 12.88 6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.78 0.93 0.71 0.70 0.63 1.13 -11.57%

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