[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 545.65%
YoY- -76.43%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 461,556 446,976 408,229 401,352 635,120 444,885 357,909 4.32%
PBT 16,265 34,290 25,557 24,936 83,128 34,209 40,838 -14.21%
Tax -4,502 -6,758 -8,086 -8,549 -13,597 -8,317 -8,476 -9.99%
NP 11,762 27,532 17,470 16,386 69,530 25,892 32,362 -15.50%
-
NP to SH 11,762 27,532 17,470 16,386 69,530 25,892 32,362 -15.50%
-
Tax Rate 27.68% 19.71% 31.64% 34.28% 16.36% 24.31% 20.76% -
Total Cost 449,793 419,444 390,758 384,965 565,589 418,993 325,546 5.53%
-
Net Worth 407,336 400,326 370,739 367,432 384,471 328,253 303,138 5.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,713 8,726 8,474 8,446 - - - -
Div Payout % 74.07% 31.70% 48.50% 51.55% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 407,336 400,326 370,739 367,432 384,471 328,253 303,138 5.04%
NOSH 108,913 109,080 105,925 105,584 106,207 106,230 104,530 0.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.55% 6.16% 4.28% 4.08% 10.95% 5.82% 9.04% -
ROE 2.89% 6.88% 4.71% 4.46% 18.08% 7.89% 10.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 423.78 409.77 385.39 380.13 598.00 418.79 342.40 3.61%
EPS 10.80 25.24 16.49 15.52 65.47 24.37 30.96 -16.08%
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 3.74 3.67 3.50 3.48 3.62 3.09 2.90 4.32%
Adjusted Per Share Value based on latest NOSH - 105,162
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 235.45 228.01 208.25 204.74 323.99 226.94 182.58 4.32%
EPS 6.00 14.04 8.91 8.36 35.47 13.21 16.51 -15.51%
DPS 4.44 4.45 4.32 4.31 0.00 0.00 0.00 -
NAPS 2.0779 2.0421 1.8912 1.8743 1.9613 1.6745 1.5464 5.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.34 1.35 1.91 1.50 1.93 2.11 1.54 -
P/RPS 0.32 0.33 0.50 0.39 0.32 0.50 0.45 -5.51%
P/EPS 12.41 5.35 11.58 9.66 2.95 8.66 4.97 16.45%
EY 8.06 18.70 8.64 10.35 33.92 11.55 20.10 -14.11%
DY 5.97 5.93 4.19 5.33 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.55 0.43 0.53 0.68 0.53 -6.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 26/11/10 20/11/09 25/11/08 23/11/07 27/11/06 -
Price 1.33 1.41 1.95 1.50 1.18 2.13 1.62 -
P/RPS 0.31 0.34 0.51 0.39 0.20 0.51 0.47 -6.69%
P/EPS 12.31 5.59 11.82 9.66 1.80 8.74 5.23 15.31%
EY 8.12 17.90 8.46 10.35 55.48 11.44 19.11 -13.28%
DY 6.02 5.67 4.10 5.33 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.56 0.43 0.33 0.69 0.56 -7.09%

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