[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 188.86%
YoY- 239.86%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 229,463 197,686 198,911 332,875 204,076 175,872 152,651 7.02%
PBT 21,227 22,837 1,823 56,388 18,070 19,372 19,190 1.69%
Tax -4,585 -4,506 -554 -9,182 -4,180 -4,229 -5,099 -1.75%
NP 16,642 18,331 1,269 47,206 13,890 15,143 14,091 2.81%
-
NP to SH 16,642 18,331 1,269 47,206 13,890 15,143 13,589 3.43%
-
Tax Rate 21.60% 19.73% 30.39% 16.28% 23.13% 21.83% 26.57% -
Total Cost 212,821 179,355 197,642 285,669 190,186 160,729 138,560 7.41%
-
Net Worth 395,874 387,629 356,377 379,220 323,072 293,897 278,801 6.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,543 6,302 6,344 - - - - -
Div Payout % 39.32% 34.38% 500.00% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 395,874 387,629 356,377 379,220 323,072 293,897 278,801 6.01%
NOSH 109,056 105,048 105,749 106,224 106,273 104,218 103,259 0.91%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.25% 9.27% 0.64% 14.18% 6.81% 8.61% 9.23% -
ROE 4.20% 4.73% 0.36% 12.45% 4.30% 5.15% 4.87% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 210.41 188.19 188.10 313.37 192.03 168.75 147.83 6.05%
EPS 15.26 17.45 1.20 44.44 13.07 14.53 13.16 2.49%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.69 3.37 3.57 3.04 2.82 2.70 5.05%
Adjusted Per Share Value based on latest NOSH - 106,204
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 117.05 100.84 101.47 169.81 104.10 89.72 77.87 7.02%
EPS 8.49 9.35 0.65 24.08 7.09 7.72 6.93 3.44%
DPS 3.34 3.22 3.24 0.00 0.00 0.00 0.00 -
NAPS 2.0194 1.9774 1.818 1.9345 1.6481 1.4992 1.4222 6.01%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.62 1.80 1.50 2.10 2.38 1.60 2.30 -
P/RPS 0.77 0.96 0.80 0.67 1.24 0.95 1.56 -11.09%
P/EPS 10.62 10.32 125.00 4.73 18.21 11.01 17.48 -7.96%
EY 9.42 9.69 0.80 21.16 5.49 9.08 5.72 8.66%
DY 3.70 3.33 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.45 0.59 0.78 0.57 0.85 -10.05%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 18/08/05 -
Price 1.45 1.88 1.60 2.00 2.10 1.53 2.11 -
P/RPS 0.69 1.00 0.85 0.64 1.09 0.91 1.43 -11.43%
P/EPS 9.50 10.77 133.33 4.50 16.07 10.53 16.03 -8.34%
EY 10.52 9.28 0.75 22.22 6.22 9.50 6.24 9.09%
DY 4.14 3.19 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.47 0.56 0.69 0.54 0.78 -10.52%

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