[CHOOBEE] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -11.82%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 474,048 462,254 474,208 458,926 395,372 397,822 665,750 -5.50%
PBT 15,848 32,094 16,296 42,454 45,674 3,646 112,776 -27.88%
Tax -4,204 -5,786 -4,390 -9,170 -9,012 -1,108 -18,364 -21.77%
NP 11,644 26,308 11,906 33,284 36,662 2,538 94,412 -29.43%
-
NP to SH 11,644 26,308 11,906 33,284 36,662 2,538 94,412 -29.43%
-
Tax Rate 26.53% 18.03% 26.94% 21.60% 19.73% 30.39% 16.28% -
Total Cost 462,404 435,946 462,302 425,642 358,710 395,284 571,338 -3.46%
-
Net Worth 426,292 417,397 404,498 395,874 387,629 356,377 379,220 1.96%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 13,083 10,898 13,083 13,086 12,605 12,689 - -
Div Payout % 112.36% 41.43% 109.89% 39.32% 34.38% 500.00% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 426,292 417,397 404,498 395,874 387,629 356,377 379,220 1.96%
NOSH 109,026 108,980 109,029 109,056 105,048 105,749 106,224 0.43%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.46% 5.69% 2.51% 7.25% 9.27% 0.64% 14.18% -
ROE 2.73% 6.30% 2.94% 8.41% 9.46% 0.71% 24.90% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 434.80 424.16 434.94 420.82 376.37 376.19 626.74 -5.90%
EPS 10.68 24.14 10.92 30.52 34.90 2.40 88.88 -29.74%
DPS 12.00 10.00 12.00 12.00 12.00 12.00 0.00 -
NAPS 3.91 3.83 3.71 3.63 3.69 3.37 3.57 1.52%
Adjusted Per Share Value based on latest NOSH - 109,016
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 241.82 235.80 241.90 234.11 201.69 202.94 339.61 -5.50%
EPS 5.94 13.42 6.07 16.98 18.70 1.29 48.16 -29.43%
DPS 6.67 5.56 6.67 6.68 6.43 6.47 0.00 -
NAPS 2.1746 2.1292 2.0634 2.0194 1.9774 1.818 1.9345 1.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.90 1.50 1.44 1.62 1.80 1.50 2.10 -
P/RPS 0.44 0.35 0.33 0.38 0.48 0.40 0.34 4.38%
P/EPS 17.79 6.21 13.19 5.31 5.16 62.50 2.36 40.00%
EY 5.62 16.09 7.58 18.84 19.39 1.60 42.32 -28.56%
DY 6.32 6.67 8.33 7.41 6.67 8.00 0.00 -
P/NAPS 0.49 0.39 0.39 0.45 0.49 0.45 0.59 -3.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 20/08/09 15/08/08 -
Price 1.86 1.51 1.42 1.45 1.88 1.60 2.00 -
P/RPS 0.43 0.36 0.33 0.34 0.50 0.43 0.32 5.04%
P/EPS 17.42 6.26 13.00 4.75 5.39 66.67 2.25 40.62%
EY 5.74 15.99 7.69 21.05 18.56 1.50 44.44 -28.89%
DY 6.45 6.62 8.45 8.28 6.38 7.50 0.00 -
P/NAPS 0.48 0.39 0.38 0.40 0.51 0.47 0.56 -2.53%

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