[CHOOBEE] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.59%
YoY- 95.41%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 404,418 580,057 462,131 356,758 329,037 336,543 278,313 6.42%
PBT 26,432 37,800 35,695 41,645 23,947 63,707 35,276 -4.69%
Tax -6,938 -9,540 -8,241 -9,221 -6,731 -19,456 -9,796 -5.58%
NP 19,494 28,260 27,454 32,424 17,216 44,251 25,480 -4.36%
-
NP to SH 19,494 28,260 27,454 32,424 16,593 44,251 25,480 -4.36%
-
Tax Rate 26.25% 25.24% 23.09% 22.14% 28.11% 30.54% 27.77% -
Total Cost 384,924 551,797 434,677 324,334 311,821 292,292 252,833 7.24%
-
Net Worth 374,276 360,811 336,800 310,397 283,295 270,570 228,533 8.56%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,325 4,775 - 4,530 16,592 4,410 3,592 9.87%
Div Payout % 32.45% 16.90% - 13.97% 100.00% 9.97% 14.10% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 374,276 360,811 336,800 310,397 283,295 270,570 228,533 8.56%
NOSH 105,429 106,120 106,246 104,864 103,771 102,101 99,796 0.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.82% 4.87% 5.94% 9.09% 5.23% 13.15% 9.16% -
ROE 5.21% 7.83% 8.15% 10.45% 5.86% 16.35% 11.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 383.59 546.60 434.96 340.21 317.08 329.61 278.88 5.45%
EPS 18.49 26.63 25.84 30.92 15.99 43.34 25.53 -5.23%
DPS 6.00 4.50 0.00 4.32 15.99 4.32 3.60 8.87%
NAPS 3.55 3.40 3.17 2.96 2.73 2.65 2.29 7.57%
Adjusted Per Share Value based on latest NOSH - 105,870
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 206.30 295.90 235.74 181.99 167.85 171.68 141.97 6.42%
EPS 9.94 14.42 14.00 16.54 8.46 22.57 13.00 -4.37%
DPS 3.23 2.44 0.00 2.31 8.46 2.25 1.83 9.92%
NAPS 1.9093 1.8406 1.7181 1.5834 1.4451 1.3802 1.1658 8.56%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.65 1.11 2.20 2.01 1.34 2.91 1.95 -
P/RPS 0.43 0.20 0.51 0.59 0.42 0.88 0.70 -7.79%
P/EPS 8.92 4.17 8.51 6.50 8.38 6.71 7.64 2.61%
EY 11.21 23.99 11.75 15.38 11.93 14.89 13.09 -2.54%
DY 3.64 4.05 0.00 2.15 11.93 1.48 1.85 11.92%
P/NAPS 0.46 0.33 0.69 0.68 0.49 1.10 0.85 -9.71%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 25/02/08 14/02/07 24/02/06 25/02/05 27/02/04 -
Price 1.82 1.17 2.30 2.28 1.44 2.80 2.16 -
P/RPS 0.47 0.21 0.53 0.67 0.45 0.85 0.77 -7.89%
P/EPS 9.84 4.39 8.90 7.37 9.01 6.46 8.46 2.54%
EY 10.16 22.76 11.23 13.56 11.10 15.48 11.82 -2.48%
DY 3.30 3.85 0.00 1.89 11.10 1.54 1.67 12.00%
P/NAPS 0.51 0.34 0.73 0.77 0.53 1.06 0.94 -9.68%

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