[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 30.61%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 476,340 333,664 268,432 243,210 248,206 209,092 160,131 19.90%
PBT 62,346 25,657 30,629 24,980 47,747 26,168 17,063 24.08%
Tax -10,198 -6,238 -6,357 -6,571 -14,823 -6,670 -4,853 13.16%
NP 52,148 19,419 24,272 18,409 32,924 19,498 12,210 27.34%
-
NP to SH 52,148 19,419 24,272 17,749 32,924 19,498 12,210 27.34%
-
Tax Rate 16.36% 24.31% 20.75% 26.31% 31.04% 25.49% 28.44% -
Total Cost 424,192 314,245 244,160 224,801 215,282 189,594 147,921 19.17%
-
Net Worth 384,472 328,253 303,138 284,066 259,845 222,948 202,837 11.23%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 384,472 328,253 303,138 284,066 259,845 222,948 202,837 11.23%
NOSH 106,207 106,230 104,530 103,674 101,900 99,530 99,429 1.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.95% 5.82% 9.04% 7.57% 13.26% 9.33% 7.63% -
ROE 13.56% 5.92% 8.01% 6.25% 12.67% 8.75% 6.02% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 448.50 314.09 256.80 234.59 243.58 210.08 161.05 18.59%
EPS 49.10 18.28 23.22 17.12 32.31 19.59 12.28 25.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.09 2.90 2.74 2.55 2.24 2.04 10.02%
Adjusted Per Share Value based on latest NOSH - 104,522
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 242.99 170.21 136.93 124.07 126.61 106.66 81.69 19.90%
EPS 26.60 9.91 12.38 9.05 16.80 9.95 6.23 27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9613 1.6745 1.5464 1.4491 1.3255 1.1373 1.0347 11.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.93 2.11 1.54 1.65 2.38 1.63 1.30 -
P/RPS 0.43 0.67 0.60 0.70 0.98 0.78 0.81 -10.00%
P/EPS 3.93 11.54 6.63 9.64 7.37 8.32 10.59 -15.21%
EY 25.44 8.66 15.08 10.38 13.58 12.02 9.45 17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.53 0.60 0.93 0.73 0.64 -3.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 23/11/07 27/11/06 22/11/05 26/11/04 14/11/03 14/11/02 -
Price 1.18 2.13 1.62 1.50 2.50 1.90 1.26 -
P/RPS 0.26 0.68 0.63 0.64 1.03 0.90 0.78 -16.71%
P/EPS 2.40 11.65 6.98 8.76 7.74 9.70 10.26 -21.48%
EY 41.61 8.58 14.33 11.41 12.92 10.31 9.75 27.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 0.56 0.55 0.98 0.85 0.62 -9.96%

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