[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 868.48%
YoY- -76.43%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 346,167 335,232 306,172 301,014 476,340 333,664 268,432 4.32%
PBT 12,199 25,718 19,168 18,702 62,346 25,657 30,629 -14.21%
Tax -3,377 -5,069 -6,065 -6,412 -10,198 -6,238 -6,357 -9.99%
NP 8,822 20,649 13,103 12,290 52,148 19,419 24,272 -15.50%
-
NP to SH 8,822 20,649 13,103 12,290 52,148 19,419 24,272 -15.50%
-
Tax Rate 27.68% 19.71% 31.64% 34.29% 16.36% 24.31% 20.75% -
Total Cost 337,345 314,583 293,069 288,724 424,192 314,245 244,160 5.53%
-
Net Worth 407,336 400,326 370,739 367,432 384,472 328,253 303,138 5.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,534 6,544 6,355 6,335 - - - -
Div Payout % 74.07% 31.70% 48.50% 51.55% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 407,336 400,326 370,739 367,432 384,472 328,253 303,138 5.04%
NOSH 108,913 109,080 105,925 105,584 106,207 106,230 104,530 0.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.55% 6.16% 4.28% 4.08% 10.95% 5.82% 9.04% -
ROE 2.17% 5.16% 3.53% 3.34% 13.56% 5.92% 8.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 317.84 307.32 289.04 285.09 448.50 314.09 256.80 3.61%
EPS 8.10 18.93 12.37 11.64 49.10 18.28 23.22 -16.08%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 3.74 3.67 3.50 3.48 3.62 3.09 2.90 4.32%
Adjusted Per Share Value based on latest NOSH - 105,162
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 175.24 169.71 155.00 152.38 241.14 168.91 135.89 4.32%
EPS 4.47 10.45 6.63 6.22 26.40 9.83 12.29 -15.49%
DPS 3.31 3.31 3.22 3.21 0.00 0.00 0.00 -
NAPS 2.0621 2.0266 1.8768 1.8601 1.9463 1.6617 1.5346 5.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.34 1.35 1.91 1.50 1.93 2.11 1.54 -
P/RPS 0.42 0.44 0.66 0.53 0.43 0.67 0.60 -5.76%
P/EPS 16.54 7.13 15.44 12.89 3.93 11.54 6.63 16.44%
EY 6.04 14.02 6.48 7.76 25.44 8.66 15.08 -14.13%
DY 4.48 4.44 3.14 4.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.55 0.43 0.53 0.68 0.53 -6.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 26/11/10 20/11/09 25/11/08 23/11/07 27/11/06 -
Price 1.33 1.41 1.95 1.50 1.18 2.13 1.62 -
P/RPS 0.42 0.46 0.67 0.53 0.26 0.68 0.63 -6.52%
P/EPS 16.42 7.45 15.76 12.89 2.40 11.65 6.98 15.30%
EY 6.09 13.43 6.34 7.76 41.61 8.58 14.33 -13.28%
DY 4.51 4.26 3.08 4.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.56 0.43 0.33 0.69 0.56 -7.09%

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