[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 44.43%
YoY- 239.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 458,926 395,372 397,822 665,750 408,152 351,744 305,302 7.02%
PBT 42,454 45,674 3,646 112,776 36,140 38,744 38,380 1.69%
Tax -9,170 -9,012 -1,108 -18,364 -8,360 -8,458 -10,198 -1.75%
NP 33,284 36,662 2,538 94,412 27,780 30,286 28,182 2.81%
-
NP to SH 33,284 36,662 2,538 94,412 27,780 30,286 27,178 3.43%
-
Tax Rate 21.60% 19.73% 30.39% 16.28% 23.13% 21.83% 26.57% -
Total Cost 425,642 358,710 395,284 571,338 380,372 321,458 277,120 7.41%
-
Net Worth 395,874 387,629 356,377 379,220 323,072 293,897 278,801 6.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 13,086 12,605 12,689 - - - - -
Div Payout % 39.32% 34.38% 500.00% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 395,874 387,629 356,377 379,220 323,072 293,897 278,801 6.01%
NOSH 109,056 105,048 105,749 106,224 106,273 104,218 103,259 0.91%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.25% 9.27% 0.64% 14.18% 6.81% 8.61% 9.23% -
ROE 8.41% 9.46% 0.71% 24.90% 8.60% 10.30% 9.75% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 420.82 376.37 376.19 626.74 384.06 337.51 295.66 6.05%
EPS 30.52 34.90 2.40 88.88 26.14 29.06 26.32 2.49%
DPS 12.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.69 3.37 3.57 3.04 2.82 2.70 5.05%
Adjusted Per Share Value based on latest NOSH - 106,204
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 234.11 201.69 202.94 339.61 208.21 179.43 155.74 7.02%
EPS 16.98 18.70 1.29 48.16 14.17 15.45 13.86 3.44%
DPS 6.68 6.43 6.47 0.00 0.00 0.00 0.00 -
NAPS 2.0194 1.9774 1.818 1.9345 1.6481 1.4992 1.4222 6.01%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.62 1.80 1.50 2.10 2.38 1.60 2.30 -
P/RPS 0.38 0.48 0.40 0.34 0.62 0.47 0.78 -11.29%
P/EPS 5.31 5.16 62.50 2.36 9.10 5.51 8.74 -7.96%
EY 18.84 19.39 1.60 42.32 10.98 18.16 11.44 8.66%
DY 7.41 6.67 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.45 0.59 0.78 0.57 0.85 -10.05%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 18/08/05 -
Price 1.45 1.88 1.60 2.00 2.10 1.53 2.11 -
P/RPS 0.34 0.50 0.43 0.32 0.55 0.45 0.71 -11.54%
P/EPS 4.75 5.39 66.67 2.25 8.03 5.26 8.02 -8.35%
EY 21.05 18.56 1.50 44.44 12.45 18.99 12.47 9.11%
DY 8.28 6.38 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.47 0.56 0.69 0.54 0.78 -10.52%

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