[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.72%
YoY- 68.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 444,885 357,909 324,280 330,941 278,789 213,508 216,297 12.76%
PBT 34,209 40,838 33,306 63,662 34,890 22,750 19,162 10.13%
Tax -8,317 -8,476 -8,761 -19,764 -8,893 -6,470 -4,801 9.58%
NP 25,892 32,362 24,545 43,898 25,997 16,280 14,361 10.31%
-
NP to SH 25,892 32,362 23,665 43,898 25,997 16,280 14,361 10.31%
-
Tax Rate 24.31% 20.76% 26.30% 31.05% 25.49% 28.44% 25.05% -
Total Cost 418,993 325,546 299,734 287,042 252,792 197,228 201,936 12.92%
-
Net Worth 328,253 303,138 284,066 259,845 222,948 202,837 191,066 9.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 328,253 303,138 284,066 259,845 222,948 202,837 191,066 9.43%
NOSH 106,230 104,530 103,674 101,900 99,530 99,429 98,998 1.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.82% 9.04% 7.57% 13.26% 9.33% 7.63% 6.64% -
ROE 7.89% 10.68% 8.33% 16.89% 11.66% 8.03% 7.52% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 418.79 342.40 312.79 324.77 280.10 214.73 218.49 11.44%
EPS 24.37 30.96 22.83 43.08 26.12 16.37 14.51 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.90 2.74 2.55 2.24 2.04 1.93 8.15%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 226.94 182.58 165.42 168.82 142.22 108.91 110.34 12.76%
EPS 13.21 16.51 12.07 22.39 13.26 8.30 7.33 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6745 1.5464 1.4491 1.3255 1.1373 1.0347 0.9747 9.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.11 1.54 1.65 2.38 1.63 1.30 1.03 -
P/RPS 0.50 0.45 0.53 0.73 0.58 0.61 0.47 1.03%
P/EPS 8.66 4.97 7.23 5.52 6.24 7.94 7.10 3.36%
EY 11.55 20.10 13.83 18.10 16.02 12.59 14.08 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.60 0.93 0.73 0.64 0.53 4.23%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 27/11/06 22/11/05 26/11/04 14/11/03 14/11/02 26/11/01 -
Price 2.13 1.62 1.50 2.50 1.90 1.26 1.22 -
P/RPS 0.51 0.47 0.48 0.77 0.68 0.59 0.56 -1.54%
P/EPS 8.74 5.23 6.57 5.80 7.27 7.70 8.41 0.64%
EY 11.44 19.11 15.22 17.23 13.75 12.99 11.89 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.55 0.98 0.85 0.62 0.63 1.52%

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