[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 124.34%
YoY- -97.31%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 237,104 229,463 197,686 198,911 332,875 204,076 175,872 5.10%
PBT 8,148 21,227 22,837 1,823 56,388 18,070 19,372 -13.42%
Tax -2,195 -4,585 -4,506 -554 -9,182 -4,180 -4,229 -10.34%
NP 5,953 16,642 18,331 1,269 47,206 13,890 15,143 -14.39%
-
NP to SH 5,953 16,642 18,331 1,269 47,206 13,890 15,143 -14.39%
-
Tax Rate 26.94% 21.60% 19.73% 30.39% 16.28% 23.13% 21.83% -
Total Cost 231,151 212,821 179,355 197,642 285,669 190,186 160,729 6.23%
-
Net Worth 404,498 395,874 387,629 356,377 379,220 323,072 293,897 5.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,541 6,543 6,302 6,344 - - - -
Div Payout % 109.89% 39.32% 34.38% 500.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 404,498 395,874 387,629 356,377 379,220 323,072 293,897 5.46%
NOSH 109,029 109,056 105,048 105,749 106,224 106,273 104,218 0.75%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.51% 7.25% 9.27% 0.64% 14.18% 6.81% 8.61% -
ROE 1.47% 4.20% 4.73% 0.36% 12.45% 4.30% 5.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 217.47 210.41 188.19 188.10 313.37 192.03 168.75 4.31%
EPS 5.46 15.26 17.45 1.20 44.44 13.07 14.53 -15.03%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 3.71 3.63 3.69 3.37 3.57 3.04 2.82 4.67%
Adjusted Per Share Value based on latest NOSH - 105,243
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 120.03 116.16 100.08 100.70 168.51 103.31 89.03 5.10%
EPS 3.01 8.42 9.28 0.64 23.90 7.03 7.67 -14.42%
DPS 3.31 3.31 3.19 3.21 0.00 0.00 0.00 -
NAPS 2.0477 2.0041 1.9623 1.8041 1.9198 1.6355 1.4878 5.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.44 1.62 1.80 1.50 2.10 2.38 1.60 -
P/RPS 0.66 0.77 0.96 0.80 0.67 1.24 0.95 -5.88%
P/EPS 26.37 10.62 10.32 125.00 4.73 18.21 11.01 15.65%
EY 3.79 9.42 9.69 0.80 21.16 5.49 9.08 -13.53%
DY 4.17 3.70 3.33 4.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.49 0.45 0.59 0.78 0.57 -6.12%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 -
Price 1.42 1.45 1.88 1.60 2.00 2.10 1.53 -
P/RPS 0.65 0.69 1.00 0.85 0.64 1.09 0.91 -5.44%
P/EPS 26.01 9.50 10.77 133.33 4.50 16.07 10.53 16.24%
EY 3.85 10.52 9.28 0.75 22.22 6.22 9.50 -13.96%
DY 4.23 4.14 3.19 3.75 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.51 0.47 0.56 0.69 0.54 -5.68%

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