[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.02%
YoY- 49.49%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 410,496 350,104 306,628 326,952 219,312 198,136 213,800 11.47%
PBT 34,308 32,468 42,560 46,836 27,656 13,348 17,136 12.25%
Tax -7,320 -6,596 -11,432 -16,000 -7,028 -4,936 -4,948 6.74%
NP 26,988 25,872 31,128 30,836 20,628 8,412 12,188 14.15%
-
NP to SH 26,988 25,872 31,128 30,836 20,628 8,412 12,188 14.15%
-
Tax Rate 21.34% 20.32% 26.86% 34.16% 25.41% 36.98% 28.87% -
Total Cost 383,508 324,232 275,500 296,116 198,684 189,724 201,612 11.30%
-
Net Worth 315,568 284,924 274,019 233,698 208,664 193,356 183,411 9.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 315,568 284,924 274,019 233,698 208,664 193,356 183,411 9.46%
NOSH 106,251 103,987 103,015 101,167 99,364 99,668 98,608 1.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.57% 7.39% 10.15% 9.43% 9.41% 4.25% 5.70% -
ROE 8.55% 9.08% 11.36% 13.19% 9.89% 4.35% 6.65% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 386.34 336.68 297.65 323.18 220.72 198.80 216.82 10.10%
EPS 25.40 24.88 29.32 30.48 20.76 8.44 12.36 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.74 2.66 2.31 2.10 1.94 1.86 8.10%
Adjusted Per Share Value based on latest NOSH - 101,167
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 209.40 178.59 156.42 166.78 111.88 101.07 109.06 11.48%
EPS 13.77 13.20 15.88 15.73 10.52 4.29 6.22 14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6098 1.4535 1.3978 1.1921 1.0644 0.9863 0.9356 9.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.15 1.59 2.66 2.46 1.16 1.45 1.11 -
P/RPS 0.56 0.47 0.89 0.76 0.53 0.73 0.51 1.57%
P/EPS 8.46 6.39 8.80 8.07 5.59 17.18 8.98 -0.98%
EY 11.81 15.65 11.36 12.39 17.90 5.82 11.14 0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 1.00 1.06 0.55 0.75 0.60 3.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 19/05/06 27/05/05 14/05/04 19/05/03 16/05/02 25/05/01 -
Price 2.31 1.56 2.37 2.35 1.25 1.55 1.04 -
P/RPS 0.60 0.46 0.80 0.73 0.57 0.78 0.48 3.78%
P/EPS 9.09 6.27 7.84 7.71 6.02 18.36 8.41 1.30%
EY 11.00 15.95 12.75 12.97 16.61 5.45 11.88 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.89 1.02 0.60 0.80 0.56 5.67%

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