[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.35%
YoY- 168.54%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 446,976 408,229 401,352 635,120 444,885 357,909 324,280 5.49%
PBT 34,290 25,557 24,936 83,128 34,209 40,838 33,306 0.48%
Tax -6,758 -8,086 -8,549 -13,597 -8,317 -8,476 -8,761 -4.23%
NP 27,532 17,470 16,386 69,530 25,892 32,362 24,545 1.93%
-
NP to SH 27,532 17,470 16,386 69,530 25,892 32,362 23,665 2.55%
-
Tax Rate 19.71% 31.64% 34.28% 16.36% 24.31% 20.76% 26.30% -
Total Cost 419,444 390,758 384,965 565,589 418,993 325,546 299,734 5.75%
-
Net Worth 400,326 370,739 367,432 384,471 328,253 303,138 284,066 5.88%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,726 8,474 8,446 - - - - -
Div Payout % 31.70% 48.50% 51.55% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 400,326 370,739 367,432 384,471 328,253 303,138 284,066 5.88%
NOSH 109,080 105,925 105,584 106,207 106,230 104,530 103,674 0.85%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.16% 4.28% 4.08% 10.95% 5.82% 9.04% 7.57% -
ROE 6.88% 4.71% 4.46% 18.08% 7.89% 10.68% 8.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 409.77 385.39 380.13 598.00 418.79 342.40 312.79 4.60%
EPS 25.24 16.49 15.52 65.47 24.37 30.96 22.83 1.68%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.50 3.48 3.62 3.09 2.90 2.74 4.98%
Adjusted Per Share Value based on latest NOSH - 106,301
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 226.28 206.66 203.18 321.52 225.22 181.19 164.16 5.49%
EPS 13.94 8.84 8.30 35.20 13.11 16.38 11.98 2.55%
DPS 4.42 4.29 4.28 0.00 0.00 0.00 0.00 -
NAPS 2.0266 1.8768 1.8601 1.9463 1.6617 1.5346 1.4381 5.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.35 1.91 1.50 1.93 2.11 1.54 1.65 -
P/RPS 0.33 0.50 0.39 0.32 0.50 0.45 0.53 -7.58%
P/EPS 5.35 11.58 9.66 2.95 8.66 4.97 7.23 -4.89%
EY 18.70 8.64 10.35 33.92 11.55 20.10 13.83 5.15%
DY 5.93 4.19 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.55 0.43 0.53 0.68 0.53 0.60 -7.73%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 26/11/10 20/11/09 25/11/08 23/11/07 27/11/06 22/11/05 -
Price 1.41 1.95 1.50 1.18 2.13 1.62 1.50 -
P/RPS 0.34 0.51 0.39 0.20 0.51 0.47 0.48 -5.58%
P/EPS 5.59 11.82 9.66 1.80 8.74 5.23 6.57 -2.65%
EY 17.90 8.46 10.35 55.48 11.44 19.11 15.22 2.73%
DY 5.67 4.10 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.43 0.33 0.69 0.56 0.55 -5.97%

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