[CHOOBEE] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -12.77%
YoY- 52.02%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 494,270 469,070 449,656 448,710 401,769 404,418 580,057 -2.63%
PBT 16,756 23,293 12,506 30,479 23,559 26,432 37,800 -12.67%
Tax -4,630 -874 -2,866 -6,464 -7,762 -6,938 -9,540 -11.34%
NP 12,126 22,419 9,640 24,015 15,797 19,494 28,260 -13.14%
-
NP to SH 12,126 22,419 9,640 24,015 15,797 19,494 28,260 -13.14%
-
Tax Rate 27.63% 3.75% 22.92% 21.21% 32.95% 26.25% 25.24% -
Total Cost 482,144 446,651 440,016 424,695 385,972 384,924 551,797 -2.22%
-
Net Worth 432,526 425,920 408,681 403,616 375,615 374,276 360,811 3.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 6,536 5,446 6,538 6,545 6,402 6,325 4,775 5.36%
Div Payout % 53.91% 24.29% 67.83% 27.25% 40.53% 32.45% 16.90% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 432,526 425,920 408,681 403,616 375,615 374,276 360,811 3.06%
NOSH 108,948 108,931 108,981 109,085 106,708 105,429 106,120 0.43%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.45% 4.78% 2.14% 5.35% 3.93% 4.82% 4.87% -
ROE 2.80% 5.26% 2.36% 5.95% 4.21% 5.21% 7.83% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 453.67 430.61 412.60 411.34 376.51 383.59 546.60 -3.05%
EPS 11.13 20.58 8.85 22.02 14.80 18.49 26.63 -13.52%
DPS 6.00 5.00 6.00 6.00 6.00 6.00 4.50 4.90%
NAPS 3.97 3.91 3.75 3.70 3.52 3.55 3.40 2.61%
Adjusted Per Share Value based on latest NOSH - 109,114
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 250.22 237.46 227.63 227.15 203.39 204.73 293.65 -2.63%
EPS 6.14 11.35 4.88 12.16 8.00 9.87 14.31 -13.14%
DPS 3.31 2.76 3.31 3.31 3.24 3.20 2.42 5.35%
NAPS 2.1896 2.1562 2.0689 2.0433 1.9015 1.8947 1.8266 3.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.70 1.57 1.30 1.46 1.73 1.65 1.11 -
P/RPS 0.37 0.36 0.32 0.35 0.46 0.43 0.20 10.79%
P/EPS 15.27 7.63 14.70 6.63 11.69 8.92 4.17 24.13%
EY 6.55 13.11 6.80 15.08 8.56 11.21 23.99 -19.44%
DY 3.53 3.18 4.62 4.11 3.47 3.64 4.05 -2.26%
P/NAPS 0.43 0.40 0.35 0.39 0.49 0.46 0.33 4.50%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 21/02/14 22/02/13 27/02/12 25/02/11 25/02/10 25/02/09 -
Price 1.55 1.61 1.32 1.57 1.66 1.82 1.17 -
P/RPS 0.34 0.37 0.32 0.38 0.44 0.47 0.21 8.35%
P/EPS 13.93 7.82 14.92 7.13 11.21 9.84 4.39 21.21%
EY 7.18 12.78 6.70 14.02 8.92 10.16 22.76 -17.48%
DY 3.87 3.11 4.55 3.82 3.61 3.30 3.85 0.08%
P/NAPS 0.39 0.41 0.35 0.42 0.47 0.51 0.34 2.31%

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