[CHOOBEE] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -40.27%
YoY- -12.83%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 116,008 109,819 109,929 108,994 99,573 93,865 155,850 -4.79%
PBT 4,050 9,486 5,027 12,049 13,310 -5,359 19,051 -22.73%
Tax -1,099 -1,544 -1,483 -2,613 -2,485 145 -2,709 -13.95%
NP 2,951 7,942 3,544 9,436 10,825 -5,214 16,342 -24.80%
-
NP to SH 2,951 7,942 3,544 9,436 10,825 -5,214 16,342 -24.80%
-
Tax Rate 27.14% 16.28% 29.50% 21.69% 18.67% - 14.22% -
Total Cost 113,057 101,877 106,385 99,558 88,748 99,079 139,508 -3.44%
-
Net Worth 429,038 418,344 406,742 388,798 384,655 350,067 348,289 3.53%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 429,038 418,344 406,742 388,798 384,655 350,067 348,289 3.53%
NOSH 108,892 108,943 109,046 109,212 105,097 105,760 106,185 0.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.54% 7.23% 3.22% 8.66% 10.87% -5.55% 10.49% -
ROE 0.69% 1.90% 0.87% 2.43% 2.81% -1.49% 4.69% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 106.53 100.80 100.81 99.80 94.74 88.75 146.77 -5.19%
EPS 2.71 7.29 3.25 8.64 10.30 -4.93 15.39 -25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 3.84 3.73 3.56 3.66 3.31 3.28 3.10%
Adjusted Per Share Value based on latest NOSH - 109,212
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 59.18 56.02 56.08 55.60 50.79 47.88 79.50 -4.79%
EPS 1.51 4.05 1.81 4.81 5.52 -2.66 8.34 -24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1886 2.1341 2.0749 1.9833 1.9622 1.7858 1.7767 3.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.76 1.31 1.52 1.70 1.78 1.11 1.98 -
P/RPS 1.65 1.30 1.51 1.70 1.88 1.25 1.35 3.39%
P/EPS 64.94 17.97 46.77 19.68 17.28 -22.52 12.87 30.94%
EY 1.54 5.56 2.14 5.08 5.79 -4.44 7.77 -23.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.41 0.48 0.49 0.34 0.60 -4.67%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 29/05/13 25/05/12 27/05/11 14/05/10 25/05/09 23/05/08 -
Price 1.95 1.47 1.41 1.65 1.81 1.56 2.12 -
P/RPS 1.83 1.46 1.40 1.65 1.91 1.76 1.44 4.07%
P/EPS 71.96 20.16 43.38 19.10 17.57 -31.64 13.78 31.69%
EY 1.39 4.96 2.30 5.24 5.69 -3.16 7.26 -24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.38 0.46 0.49 0.47 0.65 -4.59%

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