[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.69%
YoY- -31.45%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 665,750 408,152 351,744 305,302 305,516 259,360 203,098 21.85%
PBT 112,776 36,140 38,744 38,380 58,380 34,988 21,286 32.00%
Tax -18,364 -8,360 -8,458 -10,198 -18,732 -10,182 -6,576 18.64%
NP 94,412 27,780 30,286 28,182 39,648 24,806 14,710 36.28%
-
NP to SH 94,412 27,780 30,286 27,178 39,648 24,806 14,710 36.28%
-
Tax Rate 16.28% 23.13% 21.83% 26.57% 32.09% 29.10% 30.89% -
Total Cost 571,338 380,372 321,458 277,120 265,868 234,554 188,388 20.29%
-
Net Worth 379,220 323,072 293,897 278,801 246,658 215,834 197,789 11.44%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 379,220 323,072 293,897 278,801 246,658 215,834 197,789 11.44%
NOSH 106,224 106,273 104,218 103,259 101,505 99,462 99,391 1.11%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.18% 6.81% 8.61% 9.23% 12.98% 9.56% 7.24% -
ROE 24.90% 8.60% 10.30% 9.75% 16.07% 11.49% 7.44% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 626.74 384.06 337.51 295.66 300.99 260.76 204.34 20.51%
EPS 88.88 26.14 29.06 26.32 39.06 24.94 14.80 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.04 2.82 2.70 2.43 2.17 1.99 10.22%
Adjusted Per Share Value based on latest NOSH - 103,567
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 337.03 206.62 178.07 154.56 154.66 131.30 102.82 21.85%
EPS 47.79 14.06 15.33 13.76 20.07 12.56 7.45 36.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9198 1.6355 1.4878 1.4114 1.2487 1.0926 1.0013 11.44%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.10 2.38 1.60 2.30 2.31 1.42 1.40 -
P/RPS 0.34 0.62 0.47 0.78 0.77 0.54 0.69 -11.11%
P/EPS 2.36 9.10 5.51 8.74 5.91 5.69 9.46 -20.64%
EY 42.32 10.98 18.16 11.44 16.91 17.56 10.57 25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.78 0.57 0.85 0.95 0.65 0.70 -2.80%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 24/08/07 18/08/06 18/08/05 24/08/04 22/08/03 15/08/02 -
Price 2.00 2.10 1.53 2.11 2.25 1.53 1.40 -
P/RPS 0.32 0.55 0.45 0.71 0.75 0.59 0.69 -12.00%
P/EPS 2.25 8.03 5.26 8.02 5.76 6.13 9.46 -21.26%
EY 44.44 12.45 18.99 12.47 17.36 16.30 10.57 27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 0.54 0.78 0.93 0.71 0.70 -3.64%

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