[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 138.1%
YoY- 142.21%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 435,976 398,292 375,460 623,400 410,496 350,104 306,628 6.03%
PBT 48,196 53,240 -21,436 76,204 34,308 32,468 42,560 2.09%
Tax -10,452 -9,940 580 -10,836 -7,320 -6,596 -11,432 -1.48%
NP 37,744 43,300 -20,856 65,368 26,988 25,872 31,128 3.26%
-
NP to SH 37,744 43,300 -20,856 65,368 26,988 25,872 31,128 3.26%
-
Tax Rate 21.69% 18.67% - 14.22% 21.34% 20.32% 26.86% -
Total Cost 398,232 354,992 396,316 558,032 383,508 324,232 275,500 6.33%
-
Net Worth 388,798 384,655 350,067 348,289 315,568 284,924 274,019 6.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 388,798 384,655 350,067 348,289 315,568 284,924 274,019 6.00%
NOSH 109,212 105,097 105,760 106,185 106,251 103,987 103,015 0.97%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.66% 10.87% -5.55% 10.49% 6.57% 7.39% 10.15% -
ROE 9.71% 11.26% -5.96% 18.77% 8.55% 9.08% 11.36% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 399.20 378.98 355.01 587.08 386.34 336.68 297.65 5.01%
EPS 34.56 41.20 -19.72 61.56 25.40 24.88 29.32 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.66 3.31 3.28 2.97 2.74 2.66 4.97%
Adjusted Per Share Value based on latest NOSH - 106,185
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 220.71 201.63 190.07 315.59 207.81 177.24 155.23 6.03%
EPS 19.11 21.92 -10.56 33.09 13.66 13.10 15.76 3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9682 1.9473 1.7722 1.7632 1.5975 1.4424 1.3872 6.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.70 1.78 1.11 1.98 2.15 1.59 2.66 -
P/RPS 0.43 0.47 0.31 0.34 0.56 0.47 0.89 -11.41%
P/EPS 4.92 4.32 -5.63 3.22 8.46 6.39 8.80 -9.23%
EY 20.33 23.15 -17.77 31.09 11.81 15.65 11.36 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.34 0.60 0.72 0.58 1.00 -11.50%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 14/05/10 25/05/09 23/05/08 17/05/07 19/05/06 27/05/05 -
Price 1.65 1.81 1.56 2.12 2.31 1.56 2.37 -
P/RPS 0.41 0.48 0.44 0.36 0.60 0.46 0.80 -10.53%
P/EPS 4.77 4.39 -7.91 3.44 9.09 6.27 7.84 -7.94%
EY 20.95 22.76 -12.64 29.04 11.00 15.95 12.75 8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.47 0.65 0.78 0.57 0.89 -10.41%

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