[CHOOBEE] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -29.88%
YoY- -62.5%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 580,057 462,131 356,758 329,037 336,543 278,313 210,645 18.37%
PBT 37,800 35,695 41,645 23,947 63,707 35,276 21,019 10.26%
Tax -9,540 -8,241 -9,221 -6,731 -19,456 -9,796 -4,297 14.20%
NP 28,260 27,454 32,424 17,216 44,251 25,480 16,722 9.13%
-
NP to SH 28,260 27,454 32,424 16,593 44,251 25,480 16,722 9.13%
-
Tax Rate 25.24% 23.09% 22.14% 28.11% 30.54% 27.77% 20.44% -
Total Cost 551,797 434,677 324,334 311,821 292,292 252,833 193,923 19.02%
-
Net Worth 360,811 336,800 310,397 283,295 270,570 228,533 206,923 9.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,775 - 4,530 16,592 4,410 3,592 4,297 1.77%
Div Payout % 16.90% - 13.97% 100.00% 9.97% 14.10% 25.70% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 360,811 336,800 310,397 283,295 270,570 228,533 206,923 9.70%
NOSH 106,120 106,246 104,864 103,771 102,101 99,796 99,482 1.08%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.87% 5.94% 9.09% 5.23% 13.15% 9.16% 7.94% -
ROE 7.83% 8.15% 10.45% 5.86% 16.35% 11.15% 8.08% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 546.60 434.96 340.21 317.08 329.61 278.88 211.74 17.10%
EPS 26.63 25.84 30.92 15.99 43.34 25.53 16.81 7.96%
DPS 4.50 0.00 4.32 15.99 4.32 3.60 4.32 0.68%
NAPS 3.40 3.17 2.96 2.73 2.65 2.29 2.08 8.52%
Adjusted Per Share Value based on latest NOSH - 104,144
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 295.90 235.74 181.99 167.85 171.68 141.97 107.45 18.37%
EPS 14.42 14.00 16.54 8.46 22.57 13.00 8.53 9.13%
DPS 2.44 0.00 2.31 8.46 2.25 1.83 2.19 1.81%
NAPS 1.8406 1.7181 1.5834 1.4451 1.3802 1.1658 1.0556 9.69%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.11 2.20 2.01 1.34 2.91 1.95 1.28 -
P/RPS 0.20 0.51 0.59 0.42 0.88 0.70 0.60 -16.71%
P/EPS 4.17 8.51 6.50 8.38 6.71 7.64 7.61 -9.53%
EY 23.99 11.75 15.38 11.93 14.89 13.09 13.13 10.55%
DY 4.05 0.00 2.15 11.93 1.48 1.85 3.38 3.05%
P/NAPS 0.33 0.69 0.68 0.49 1.10 0.85 0.62 -9.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 25/02/08 14/02/07 24/02/06 25/02/05 27/02/04 24/02/03 -
Price 1.17 2.30 2.28 1.44 2.80 2.16 1.17 -
P/RPS 0.21 0.53 0.67 0.45 0.85 0.77 0.55 -14.81%
P/EPS 4.39 8.90 7.37 9.01 6.46 8.46 6.96 -7.38%
EY 22.76 11.23 13.56 11.10 15.48 11.82 14.37 7.95%
DY 3.85 0.00 1.89 11.10 1.54 1.67 3.69 0.70%
P/NAPS 0.34 0.73 0.77 0.53 1.06 0.94 0.56 -7.97%

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