[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -173.8%
YoY- -131.91%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 439,716 435,976 398,292 375,460 623,400 410,496 350,104 3.86%
PBT 20,108 48,196 53,240 -21,436 76,204 34,308 32,468 -7.66%
Tax -5,932 -10,452 -9,940 580 -10,836 -7,320 -6,596 -1.75%
NP 14,176 37,744 43,300 -20,856 65,368 26,988 25,872 -9.53%
-
NP to SH 14,176 37,744 43,300 -20,856 65,368 26,988 25,872 -9.53%
-
Tax Rate 29.50% 21.69% 18.67% - 14.22% 21.34% 20.32% -
Total Cost 425,540 398,232 354,992 396,316 558,032 383,508 324,232 4.63%
-
Net Worth 406,742 388,798 384,655 350,067 348,289 315,568 284,924 6.10%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 406,742 388,798 384,655 350,067 348,289 315,568 284,924 6.10%
NOSH 109,046 109,212 105,097 105,760 106,185 106,251 103,987 0.79%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.22% 8.66% 10.87% -5.55% 10.49% 6.57% 7.39% -
ROE 3.49% 9.71% 11.26% -5.96% 18.77% 8.55% 9.08% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 403.24 399.20 378.98 355.01 587.08 386.34 336.68 3.04%
EPS 13.00 34.56 41.20 -19.72 61.56 25.40 24.88 -10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.56 3.66 3.31 3.28 2.97 2.74 5.27%
Adjusted Per Share Value based on latest NOSH - 105,760
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 224.31 222.40 203.18 191.53 318.01 209.40 178.59 3.86%
EPS 7.23 19.25 22.09 -10.64 33.35 13.77 13.20 -9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0749 1.9833 1.9622 1.7858 1.7767 1.6098 1.4535 6.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.52 1.70 1.78 1.11 1.98 2.15 1.59 -
P/RPS 0.38 0.43 0.47 0.31 0.34 0.56 0.47 -3.47%
P/EPS 11.69 4.92 4.32 -5.63 3.22 8.46 6.39 10.58%
EY 8.55 20.33 23.15 -17.77 31.09 11.81 15.65 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.49 0.34 0.60 0.72 0.58 -5.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 14/05/10 25/05/09 23/05/08 17/05/07 19/05/06 -
Price 1.41 1.65 1.81 1.56 2.12 2.31 1.56 -
P/RPS 0.35 0.41 0.48 0.44 0.36 0.60 0.46 -4.44%
P/EPS 10.85 4.77 4.39 -7.91 3.44 9.09 6.27 9.56%
EY 9.22 20.95 22.76 -12.64 29.04 11.00 15.95 -8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.49 0.47 0.65 0.78 0.57 -6.52%

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