[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.8%
YoY- -19.99%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 408,229 401,352 635,120 444,885 357,909 324,280 330,941 3.55%
PBT 25,557 24,936 83,128 34,209 40,838 33,306 63,662 -14.10%
Tax -8,086 -8,549 -13,597 -8,317 -8,476 -8,761 -19,764 -13.83%
NP 17,470 16,386 69,530 25,892 32,362 24,545 43,898 -14.22%
-
NP to SH 17,470 16,386 69,530 25,892 32,362 23,665 43,898 -14.22%
-
Tax Rate 31.64% 34.28% 16.36% 24.31% 20.76% 26.30% 31.05% -
Total Cost 390,758 384,965 565,589 418,993 325,546 299,734 287,042 5.27%
-
Net Worth 370,739 367,432 384,471 328,253 303,138 284,066 259,845 6.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,474 8,446 - - - - - -
Div Payout % 48.50% 51.55% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 370,739 367,432 384,471 328,253 303,138 284,066 259,845 6.09%
NOSH 105,925 105,584 106,207 106,230 104,530 103,674 101,900 0.64%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.28% 4.08% 10.95% 5.82% 9.04% 7.57% 13.26% -
ROE 4.71% 4.46% 18.08% 7.89% 10.68% 8.33% 16.89% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 385.39 380.13 598.00 418.79 342.40 312.79 324.77 2.89%
EPS 16.49 15.52 65.47 24.37 30.96 22.83 43.08 -14.78%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.48 3.62 3.09 2.90 2.74 2.55 5.41%
Adjusted Per Share Value based on latest NOSH - 106,326
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 208.25 204.74 323.99 226.94 182.58 165.42 168.82 3.55%
EPS 8.91 8.36 35.47 13.21 16.51 12.07 22.39 -14.23%
DPS 4.32 4.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8912 1.8743 1.9613 1.6745 1.5464 1.4491 1.3255 6.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.91 1.50 1.93 2.11 1.54 1.65 2.38 -
P/RPS 0.50 0.39 0.32 0.50 0.45 0.53 0.73 -6.10%
P/EPS 11.58 9.66 2.95 8.66 4.97 7.23 5.52 13.13%
EY 8.64 10.35 33.92 11.55 20.10 13.83 18.10 -11.59%
DY 4.19 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.53 0.68 0.53 0.60 0.93 -8.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 25/11/08 23/11/07 27/11/06 22/11/05 26/11/04 -
Price 1.95 1.50 1.18 2.13 1.62 1.50 2.50 -
P/RPS 0.51 0.39 0.20 0.51 0.47 0.48 0.77 -6.63%
P/EPS 11.82 9.66 1.80 8.74 5.23 6.57 5.80 12.59%
EY 8.46 10.35 55.48 11.44 19.11 15.22 17.23 -11.17%
DY 4.10 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.33 0.69 0.56 0.55 0.98 -8.90%

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