[CHOOBEE] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	401,769	404,418	580,057	462,131	356,758	329,037	336,543	2.99%
YoY %	-0.66%	-30.28%	25.52%	29.54%	8.42%	-2.23%	-	-
Horiz. %	119.38%	120.17%	172.36%	137.32%	106.01%	97.77%	100.00%	-
PBT	23,559	26,432	37,800	35,695	41,645	23,947	63,707	-15.27%
YoY %	-10.87%	-30.07%	5.90%	-14.29%	73.90%	-62.41%	-	-
Horiz. %	36.98%	41.49%	59.33%	56.03%	65.37%	37.59%	100.00%	-
Tax	-7,762	-6,938	-9,540	-8,241	-9,221	-6,731	-19,456	-14.19%
YoY %	-11.88%	27.27%	-15.76%	10.63%	-36.99%	65.40%	-	-
Horiz. %	39.90%	35.66%	49.03%	42.36%	47.39%	34.60%	100.00%	-
NP	15,797	19,494	28,260	27,454	32,424	17,216	44,251	-15.76%
YoY %	-18.96%	-31.02%	2.94%	-15.33%	88.34%	-61.09%	-	-
Horiz. %	35.70%	44.05%	63.86%	62.04%	73.27%	38.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,797	19,494	28,260	27,454	32,424	16,593	44,251	-15.76%
YoY %	-18.96%	-31.02%	2.94%	-15.33%	95.41%	-62.50%	-	-
Horiz. %	35.70%	44.05%	63.86%	62.04%	73.27%	37.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.95%	26.25%	25.24%	23.09%	22.14%	28.11%	30.54%	-
YoY %	25.52%	4.00%	9.31%	4.29%	-21.24%	-7.96%	-	-
Horiz. %	107.89%	85.95%	82.65%	75.61%	72.50%	92.04%	100.00%	-
Total Cost	385,972	384,924	551,797	434,677	324,334	311,821	292,292	4.74%
YoY %	0.27%	-30.24%	26.94%	34.02%	4.01%	6.68%	-	-
Horiz. %	132.05%	131.69%	188.78%	148.71%	110.96%	106.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,615	374,276	360,811	336,800	310,397	283,295	270,570	5.61%
YoY %	0.36%	3.73%	7.13%	8.51%	9.57%	4.70%	-	-
Horiz. %	138.82%	138.33%	133.35%	124.48%	114.72%	104.70%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	6,402	6,325	4,775	-	4,530	16,592	4,410	6.40%
YoY %	1.22%	32.46%	0.00%	-	-72.70%	276.24%	-	-
Horiz. %	145.17%	143.42%	108.28%	-	102.72%	376.24%	100.00%	-
Div Payout %	40.53%	32.45%	16.90%	-	13.97%	100.00%	9.97%	-
YoY %	24.90%	92.01%	0.00%	-	-86.03%	903.01%	-	-
Horiz. %	406.52%	325.48%	169.51%	-	140.12%	1,003.01%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	375,615	374,276	360,811	336,800	310,397	283,295	270,570	5.61%
YoY %	0.36%	3.73%	7.13%	8.51%	9.57%	4.70%	-	-
Horiz. %	138.82%	138.33%	133.35%	124.48%	114.72%	104.70%	100.00%	-
NOSH	106,708	105,429	106,120	106,246	104,864	103,771	102,101	0.73%
YoY %	1.21%	-0.65%	-0.12%	1.32%	1.05%	1.64%	-	-
Horiz. %	104.51%	103.26%	103.94%	104.06%	102.71%	101.64%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.93%	4.82%	4.87%	5.94%	9.09%	5.23%	13.15%	-
YoY %	-18.46%	-1.03%	-18.01%	-34.65%	73.80%	-60.23%	-	-
Horiz. %	29.89%	36.65%	37.03%	45.17%	69.13%	39.77%	100.00%	-
ROE	4.21%	5.21%	7.83%	8.15%	10.45%	5.86%	16.35%	-
YoY %	-19.19%	-33.46%	-3.93%	-22.01%	78.33%	-64.16%	-	-
Horiz. %	25.75%	31.87%	47.89%	49.85%	63.91%	35.84%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	376.51	383.59	546.60	434.96	340.21	317.08	329.61	2.24%
YoY %	-1.85%	-29.82%	25.67%	27.85%	7.29%	-3.80%	-	-
Horiz. %	114.23%	116.38%	165.83%	131.96%	103.22%	96.20%	100.00%	-
EPS	14.80	18.49	26.63	25.84	30.92	15.99	43.34	-16.38%
YoY %	-19.96%	-30.57%	3.06%	-16.43%	93.37%	-63.11%	-	-
Horiz. %	34.15%	42.66%	61.44%	59.62%	71.34%	36.89%	100.00%	-
DPS	6.00	6.00	4.50	0.00	4.32	15.99	4.32	5.62%
YoY %	0.00%	33.33%	0.00%	0.00%	-72.98%	270.14%	-	-
Horiz. %	138.89%	138.89%	104.17%	0.00%	100.00%	370.14%	100.00%	-
NAPS	3.52	3.55	3.40	3.17	2.96	2.73	2.65	4.84%
YoY %	-0.85%	4.41%	7.26%	7.09%	8.42%	3.02%	-	-
Horiz. %	132.83%	133.96%	128.30%	119.62%	111.70%	103.02%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 106,283
RPS	204.95	206.30	295.90	235.74	181.99	167.85	171.68	2.99%
YoY %	-0.65%	-30.28%	25.52%	29.53%	8.42%	-2.23%	-	-
Horiz. %	119.38%	120.17%	172.36%	137.31%	106.01%	97.77%	100.00%	-
EPS	8.06	9.94	14.42	14.00	16.54	8.46	22.57	-15.76%
YoY %	-18.91%	-31.07%	3.00%	-15.36%	95.51%	-62.52%	-	-
Horiz. %	35.71%	44.04%	63.89%	62.03%	73.28%	37.48%	100.00%	-
DPS	3.27	3.23	2.44	0.00	2.31	8.46	2.25	6.42%
YoY %	1.24%	32.38%	0.00%	0.00%	-72.70%	276.00%	-	-
Horiz. %	145.33%	143.56%	108.44%	0.00%	102.67%	376.00%	100.00%	-
NAPS	1.9161	1.9093	1.8406	1.7181	1.5834	1.4451	1.3802	5.61%
YoY %	0.36%	3.73%	7.13%	8.51%	9.57%	4.70%	-	-
Horiz. %	138.83%	138.34%	133.36%	124.48%	114.72%	104.70%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	1.73	1.65	1.11	2.20	2.01	1.34	2.91	-
P/RPS	0.46	0.43	0.20	0.51	0.59	0.42	0.88	-10.24%
YoY %	6.98%	115.00%	-60.78%	-13.56%	40.48%	-52.27%	-	-
Horiz. %	52.27%	48.86%	22.73%	57.95%	67.05%	47.73%	100.00%	-
P/EPS	11.69	8.92	4.17	8.51	6.50	8.38	6.71	9.68%
YoY %	31.05%	113.91%	-51.00%	30.92%	-22.43%	24.89%	-	-
Horiz. %	174.22%	132.94%	62.15%	126.83%	96.87%	124.89%	100.00%	-
EY	8.56	11.21	23.99	11.75	15.38	11.93	14.89	-8.80%
YoY %	-23.64%	-53.27%	104.17%	-23.60%	28.92%	-19.88%	-	-
Horiz. %	57.49%	75.29%	161.11%	78.91%	103.29%	80.12%	100.00%	-
DY	3.47	3.64	4.05	0.00	2.15	11.93	1.48	15.25%
YoY %	-4.67%	-10.12%	0.00%	0.00%	-81.98%	706.08%	-	-
Horiz. %	234.46%	245.95%	273.65%	0.00%	145.27%	806.08%	100.00%	-
P/NAPS	0.49	0.46	0.33	0.69	0.68	0.49	1.10	-12.60%
YoY %	6.52%	39.39%	-52.17%	1.47%	38.78%	-55.45%	-	-
Horiz. %	44.55%	41.82%	30.00%	62.73%	61.82%	44.55%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	25/02/10	25/02/09	25/02/08	14/02/07	24/02/06	25/02/05	-
Price	1.66	1.82	1.17	2.30	2.28	1.44	2.80	-
P/RPS	0.44	0.47	0.21	0.53	0.67	0.45	0.85	-10.38%
YoY %	-6.38%	123.81%	-60.38%	-20.90%	48.89%	-47.06%	-	-
Horiz. %	51.76%	55.29%	24.71%	62.35%	78.82%	52.94%	100.00%	-
P/EPS	11.21	9.84	4.39	8.90	7.37	9.01	6.46	9.61%
YoY %	13.92%	124.15%	-50.67%	20.76%	-18.20%	39.47%	-	-
Horiz. %	173.53%	152.32%	67.96%	137.77%	114.09%	139.47%	100.00%	-
EY	8.92	10.16	22.76	11.23	13.56	11.10	15.48	-8.77%
YoY %	-12.20%	-55.36%	102.67%	-17.18%	22.16%	-28.29%	-	-
Horiz. %	57.62%	65.63%	147.03%	72.55%	87.60%	71.71%	100.00%	-
DY	3.61	3.30	3.85	0.00	1.89	11.10	1.54	15.24%
YoY %	9.39%	-14.29%	0.00%	0.00%	-82.97%	620.78%	-	-
Horiz. %	234.42%	214.29%	250.00%	0.00%	122.73%	720.78%	100.00%	-
P/NAPS	0.47	0.51	0.34	0.73	0.77	0.53	1.06	-12.67%
YoY %	-7.84%	50.00%	-53.42%	-5.19%	45.28%	-50.00%	-	-
Horiz. %	44.34%	48.11%	32.08%	68.87%	72.64%	50.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos