[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 122.12%
YoY- 307.61%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 439,276 439,716 435,976 398,292 375,460 623,400 410,496 1.13%
PBT 37,944 20,108 48,196 53,240 -21,436 76,204 34,308 1.69%
Tax -6,176 -5,932 -10,452 -9,940 580 -10,836 -7,320 -2.79%
NP 31,768 14,176 37,744 43,300 -20,856 65,368 26,988 2.75%
-
NP to SH 31,768 14,176 37,744 43,300 -20,856 65,368 26,988 2.75%
-
Tax Rate 16.28% 29.50% 21.69% 18.67% - 14.22% 21.34% -
Total Cost 407,508 425,540 398,232 354,992 396,316 558,032 383,508 1.01%
-
Net Worth 418,344 406,742 388,798 384,655 350,067 348,289 315,568 4.80%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 418,344 406,742 388,798 384,655 350,067 348,289 315,568 4.80%
NOSH 108,943 109,046 109,212 105,097 105,760 106,185 106,251 0.41%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.23% 3.22% 8.66% 10.87% -5.55% 10.49% 6.57% -
ROE 7.59% 3.49% 9.71% 11.26% -5.96% 18.77% 8.55% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 403.21 403.24 399.20 378.98 355.01 587.08 386.34 0.71%
EPS 29.16 13.00 34.56 41.20 -19.72 61.56 25.40 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.73 3.56 3.66 3.31 3.28 2.97 4.37%
Adjusted Per Share Value based on latest NOSH - 105,097
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 224.08 224.31 222.40 203.18 191.53 318.01 209.40 1.13%
EPS 16.21 7.23 19.25 22.09 -10.64 33.35 13.77 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1341 2.0749 1.9833 1.9622 1.7858 1.7767 1.6098 4.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.31 1.52 1.70 1.78 1.11 1.98 2.15 -
P/RPS 0.32 0.38 0.43 0.47 0.31 0.34 0.56 -8.89%
P/EPS 4.49 11.69 4.92 4.32 -5.63 3.22 8.46 -10.01%
EY 22.26 8.55 20.33 23.15 -17.77 31.09 11.81 11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.48 0.49 0.34 0.60 0.72 -11.74%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 27/05/11 14/05/10 25/05/09 23/05/08 17/05/07 -
Price 1.47 1.41 1.65 1.81 1.56 2.12 2.31 -
P/RPS 0.36 0.35 0.41 0.48 0.44 0.36 0.60 -8.15%
P/EPS 5.04 10.85 4.77 4.39 -7.91 3.44 9.09 -9.35%
EY 19.84 9.22 20.95 22.76 -12.64 29.04 11.00 10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.46 0.49 0.47 0.65 0.78 -11.28%

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