[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 105.87%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 197,686 198,911 332,875 204,076 175,872 152,651 152,758 4.38%
PBT 22,837 1,823 56,388 18,070 19,372 19,190 29,190 -4.00%
Tax -4,506 -554 -9,182 -4,180 -4,229 -5,099 -9,366 -11.47%
NP 18,331 1,269 47,206 13,890 15,143 14,091 19,824 -1.29%
-
NP to SH 18,331 1,269 47,206 13,890 15,143 13,589 19,824 -1.29%
-
Tax Rate 19.73% 30.39% 16.28% 23.13% 21.83% 26.57% 32.09% -
Total Cost 179,355 197,642 285,669 190,186 160,729 138,560 132,934 5.11%
-
Net Worth 387,629 356,377 379,220 323,072 293,897 278,801 246,658 7.82%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,302 6,344 - - - - - -
Div Payout % 34.38% 500.00% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 387,629 356,377 379,220 323,072 293,897 278,801 246,658 7.82%
NOSH 105,048 105,749 106,224 106,273 104,218 103,259 101,505 0.57%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.27% 0.64% 14.18% 6.81% 8.61% 9.23% 12.98% -
ROE 4.73% 0.36% 12.45% 4.30% 5.15% 4.87% 8.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 188.19 188.10 313.37 192.03 168.75 147.83 150.49 3.79%
EPS 17.45 1.20 44.44 13.07 14.53 13.16 19.53 -1.85%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.37 3.57 3.04 2.82 2.70 2.43 7.20%
Adjusted Per Share Value based on latest NOSH - 106,294
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 100.84 101.47 169.81 104.10 89.72 77.87 77.92 4.38%
EPS 9.35 0.65 24.08 7.09 7.72 6.93 10.11 -1.29%
DPS 3.22 3.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9774 1.818 1.9345 1.6481 1.4992 1.4222 1.2583 7.82%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 1.50 2.10 2.38 1.60 2.30 2.31 -
P/RPS 0.96 0.80 0.67 1.24 0.95 1.56 1.53 -7.47%
P/EPS 10.32 125.00 4.73 18.21 11.01 17.48 11.83 -2.24%
EY 9.69 0.80 21.16 5.49 9.08 5.72 8.45 2.30%
DY 3.33 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.59 0.78 0.57 0.85 0.95 -10.44%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 18/08/05 24/08/04 -
Price 1.88 1.60 2.00 2.10 1.53 2.11 2.25 -
P/RPS 1.00 0.85 0.64 1.09 0.91 1.43 1.50 -6.53%
P/EPS 10.77 133.33 4.50 16.07 10.53 16.03 11.52 -1.11%
EY 9.28 0.75 22.22 6.22 9.50 6.24 8.68 1.11%
DY 3.19 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.56 0.69 0.54 0.78 0.93 -9.52%

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