[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 60.29%
YoY- 36.75%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 301,014 476,340 333,664 268,432 243,210 248,206 209,092 6.25%
PBT 18,702 62,346 25,657 30,629 24,980 47,747 26,168 -5.43%
Tax -6,412 -10,198 -6,238 -6,357 -6,571 -14,823 -6,670 -0.65%
NP 12,290 52,148 19,419 24,272 18,409 32,924 19,498 -7.39%
-
NP to SH 12,290 52,148 19,419 24,272 17,749 32,924 19,498 -7.39%
-
Tax Rate 34.29% 16.36% 24.31% 20.75% 26.31% 31.04% 25.49% -
Total Cost 288,724 424,192 314,245 244,160 224,801 215,282 189,594 7.25%
-
Net Worth 367,432 384,472 328,253 303,138 284,066 259,845 222,948 8.67%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,335 - - - - - - -
Div Payout % 51.55% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 367,432 384,472 328,253 303,138 284,066 259,845 222,948 8.67%
NOSH 105,584 106,207 106,230 104,530 103,674 101,900 99,530 0.98%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.08% 10.95% 5.82% 9.04% 7.57% 13.26% 9.33% -
ROE 3.34% 13.56% 5.92% 8.01% 6.25% 12.67% 8.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 285.09 448.50 314.09 256.80 234.59 243.58 210.08 5.21%
EPS 11.64 49.10 18.28 23.22 17.12 32.31 19.59 -8.30%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.62 3.09 2.90 2.74 2.55 2.24 7.61%
Adjusted Per Share Value based on latest NOSH - 105,051
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 152.38 241.14 168.91 135.89 123.12 125.65 105.85 6.25%
EPS 6.22 26.40 9.83 12.29 8.99 16.67 9.87 -7.40%
DPS 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8601 1.9463 1.6617 1.5346 1.4381 1.3154 1.1286 8.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.50 1.93 2.11 1.54 1.65 2.38 1.63 -
P/RPS 0.53 0.43 0.67 0.60 0.70 0.98 0.78 -6.23%
P/EPS 12.89 3.93 11.54 6.63 9.64 7.37 8.32 7.56%
EY 7.76 25.44 8.66 15.08 10.38 13.58 12.02 -7.02%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.68 0.53 0.60 0.93 0.73 -8.43%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 25/11/08 23/11/07 27/11/06 22/11/05 26/11/04 14/11/03 -
Price 1.50 1.18 2.13 1.62 1.50 2.50 1.90 -
P/RPS 0.53 0.26 0.68 0.63 0.64 1.03 0.90 -8.43%
P/EPS 12.89 2.40 11.65 6.98 8.76 7.74 9.70 4.84%
EY 7.76 41.61 8.58 14.33 11.41 12.92 10.31 -4.62%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.69 0.56 0.55 0.98 0.85 -10.72%

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