[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.92%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 635,120 444,885 357,909 324,280 330,941 278,789 213,508 19.90%
PBT 83,128 34,209 40,838 33,306 63,662 34,890 22,750 24.08%
Tax -13,597 -8,317 -8,476 -8,761 -19,764 -8,893 -6,470 13.16%
NP 69,530 25,892 32,362 24,545 43,898 25,997 16,280 27.34%
-
NP to SH 69,530 25,892 32,362 23,665 43,898 25,997 16,280 27.34%
-
Tax Rate 16.36% 24.31% 20.76% 26.30% 31.05% 25.49% 28.44% -
Total Cost 565,589 418,993 325,546 299,734 287,042 252,792 197,228 19.17%
-
Net Worth 384,471 328,253 303,138 284,066 259,845 222,948 202,837 11.23%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 384,471 328,253 303,138 284,066 259,845 222,948 202,837 11.23%
NOSH 106,207 106,230 104,530 103,674 101,900 99,530 99,429 1.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.95% 5.82% 9.04% 7.57% 13.26% 9.33% 7.63% -
ROE 18.08% 7.89% 10.68% 8.33% 16.89% 11.66% 8.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 598.00 418.79 342.40 312.79 324.77 280.10 214.73 18.59%
EPS 65.47 24.37 30.96 22.83 43.08 26.12 16.37 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.09 2.90 2.74 2.55 2.24 2.04 10.02%
Adjusted Per Share Value based on latest NOSH - 104,522
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 323.99 226.94 182.58 165.42 168.82 142.22 108.91 19.90%
EPS 35.47 13.21 16.51 12.07 22.39 13.26 8.30 27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9613 1.6745 1.5464 1.4491 1.3255 1.1373 1.0347 11.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.93 2.11 1.54 1.65 2.38 1.63 1.30 -
P/RPS 0.32 0.50 0.45 0.53 0.73 0.58 0.61 -10.18%
P/EPS 2.95 8.66 4.97 7.23 5.52 6.24 7.94 -15.19%
EY 33.92 11.55 20.10 13.83 18.10 16.02 12.59 17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.53 0.60 0.93 0.73 0.64 -3.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 23/11/07 27/11/06 22/11/05 26/11/04 14/11/03 14/11/02 -
Price 1.18 2.13 1.62 1.50 2.50 1.90 1.26 -
P/RPS 0.20 0.51 0.47 0.48 0.77 0.68 0.59 -16.48%
P/EPS 1.80 8.74 5.23 6.57 5.80 7.27 7.70 -21.49%
EY 55.48 11.44 19.11 15.22 17.23 13.75 12.99 27.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 0.56 0.55 0.98 0.85 0.62 -9.96%

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