[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.06%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 397,822 665,750 408,152 351,744 305,302 305,516 259,360 7.38%
PBT 3,646 112,776 36,140 38,744 38,380 58,380 34,988 -31.37%
Tax -1,108 -18,364 -8,360 -8,458 -10,198 -18,732 -10,182 -30.88%
NP 2,538 94,412 27,780 30,286 28,182 39,648 24,806 -31.58%
-
NP to SH 2,538 94,412 27,780 30,286 27,178 39,648 24,806 -31.58%
-
Tax Rate 30.39% 16.28% 23.13% 21.83% 26.57% 32.09% 29.10% -
Total Cost 395,284 571,338 380,372 321,458 277,120 265,868 234,554 9.07%
-
Net Worth 356,377 379,220 323,072 293,897 278,801 246,658 215,834 8.70%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 12,689 - - - - - - -
Div Payout % 500.00% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 356,377 379,220 323,072 293,897 278,801 246,658 215,834 8.70%
NOSH 105,749 106,224 106,273 104,218 103,259 101,505 99,462 1.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.64% 14.18% 6.81% 8.61% 9.23% 12.98% 9.56% -
ROE 0.71% 24.90% 8.60% 10.30% 9.75% 16.07% 11.49% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 376.19 626.74 384.06 337.51 295.66 300.99 260.76 6.29%
EPS 2.40 88.88 26.14 29.06 26.32 39.06 24.94 -32.28%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.57 3.04 2.82 2.70 2.43 2.17 7.60%
Adjusted Per Share Value based on latest NOSH - 104,518
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 202.94 339.61 208.21 179.43 155.74 155.85 132.30 7.38%
EPS 1.29 48.16 14.17 15.45 13.86 20.23 12.65 -31.62%
DPS 6.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.818 1.9345 1.6481 1.4992 1.4222 1.2583 1.101 8.70%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.50 2.10 2.38 1.60 2.30 2.31 1.42 -
P/RPS 0.40 0.34 0.62 0.47 0.78 0.77 0.54 -4.87%
P/EPS 62.50 2.36 9.10 5.51 8.74 5.91 5.69 49.04%
EY 1.60 42.32 10.98 18.16 11.44 16.91 17.56 -32.89%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.78 0.57 0.85 0.95 0.65 -5.93%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 15/08/08 24/08/07 18/08/06 18/08/05 24/08/04 22/08/03 -
Price 1.60 2.00 2.10 1.53 2.11 2.25 1.53 -
P/RPS 0.43 0.32 0.55 0.45 0.71 0.75 0.59 -5.13%
P/EPS 66.67 2.25 8.03 5.26 8.02 5.76 6.13 48.79%
EY 1.50 44.44 12.45 18.99 12.47 17.36 16.30 -32.78%
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.69 0.54 0.78 0.93 0.71 -6.63%

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