[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 76.37%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 237,024 231,127 237,104 229,463 197,686 198,911 332,875 -5.50%
PBT 7,924 16,047 8,148 21,227 22,837 1,823 56,388 -27.88%
Tax -2,102 -2,893 -2,195 -4,585 -4,506 -554 -9,182 -21.77%
NP 5,822 13,154 5,953 16,642 18,331 1,269 47,206 -29.43%
-
NP to SH 5,822 13,154 5,953 16,642 18,331 1,269 47,206 -29.43%
-
Tax Rate 26.53% 18.03% 26.94% 21.60% 19.73% 30.39% 16.28% -
Total Cost 231,202 217,973 231,151 212,821 179,355 197,642 285,669 -3.46%
-
Net Worth 426,292 417,397 404,498 395,874 387,629 356,377 379,220 1.96%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,541 5,449 6,541 6,543 6,302 6,344 - -
Div Payout % 112.36% 41.43% 109.89% 39.32% 34.38% 500.00% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 426,292 417,397 404,498 395,874 387,629 356,377 379,220 1.96%
NOSH 109,026 108,980 109,029 109,056 105,048 105,749 106,224 0.43%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.46% 5.69% 2.51% 7.25% 9.27% 0.64% 14.18% -
ROE 1.37% 3.15% 1.47% 4.20% 4.73% 0.36% 12.45% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 217.40 212.08 217.47 210.41 188.19 188.10 313.37 -5.90%
EPS 5.34 12.07 5.46 15.26 17.45 1.20 44.44 -29.74%
DPS 6.00 5.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 3.91 3.83 3.71 3.63 3.69 3.37 3.57 1.52%
Adjusted Per Share Value based on latest NOSH - 109,016
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 120.91 117.90 120.95 117.05 100.84 101.47 169.81 -5.50%
EPS 2.97 6.71 3.04 8.49 9.35 0.65 24.08 -29.43%
DPS 3.34 2.78 3.34 3.34 3.22 3.24 0.00 -
NAPS 2.1746 2.1292 2.0634 2.0194 1.9774 1.818 1.9345 1.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.90 1.50 1.44 1.62 1.80 1.50 2.10 -
P/RPS 0.87 0.71 0.66 0.77 0.96 0.80 0.67 4.44%
P/EPS 35.58 12.43 26.37 10.62 10.32 125.00 4.73 39.95%
EY 2.81 8.05 3.79 9.42 9.69 0.80 21.16 -28.56%
DY 3.16 3.33 4.17 3.70 3.33 4.00 0.00 -
P/NAPS 0.49 0.39 0.39 0.45 0.49 0.45 0.59 -3.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 20/08/09 15/08/08 -
Price 1.86 1.51 1.42 1.45 1.88 1.60 2.00 -
P/RPS 0.86 0.71 0.65 0.69 1.00 0.85 0.64 5.04%
P/EPS 34.83 12.51 26.01 9.50 10.77 133.33 4.50 40.62%
EY 2.87 7.99 3.85 10.52 9.28 0.75 22.22 -28.89%
DY 3.23 3.31 4.23 4.14 3.19 3.75 0.00 -
P/NAPS 0.48 0.39 0.38 0.40 0.51 0.47 0.56 -2.53%

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