[CHOOBEE] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 224.34%
YoY- -78.99%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 127,175 120,469 98,113 105,046 177,026 101,452 88,346 6.25%
PBT 3,119 9,178 9,527 7,182 37,336 9,493 11,255 -19.23%
Tax -711 -1,972 -2,021 -699 -6,473 -2,350 -2,580 -19.31%
NP 2,408 7,206 7,506 6,483 30,863 7,143 8,675 -19.21%
-
NP to SH 2,408 7,206 7,506 6,483 30,863 7,143 8,675 -19.21%
-
Tax Rate 22.80% 21.49% 21.21% 9.73% 17.34% 24.76% 22.92% -
Total Cost 124,767 113,263 90,607 98,563 146,163 94,309 79,671 7.75%
-
Net Worth 404,238 395,730 387,372 354,670 379,149 323,135 294,740 5.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,537 6,540 6,298 6,314 - - - -
Div Payout % 271.49% 90.77% 83.92% 97.40% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 404,238 395,730 387,372 354,670 379,149 323,135 294,740 5.40%
NOSH 108,959 109,016 104,979 105,243 106,204 106,294 104,518 0.69%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.89% 5.98% 7.65% 6.17% 17.43% 7.04% 9.82% -
ROE 0.60% 1.82% 1.94% 1.83% 8.14% 2.21% 2.94% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 116.72 110.51 93.46 99.81 166.68 95.44 84.53 5.51%
EPS 2.21 6.61 7.15 6.16 29.06 6.72 8.30 -19.77%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 3.71 3.63 3.69 3.37 3.57 3.04 2.82 4.67%
Adjusted Per Share Value based on latest NOSH - 105,243
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.87 61.45 50.05 53.59 90.30 51.75 45.07 6.25%
EPS 1.23 3.68 3.83 3.31 15.74 3.64 4.43 -19.21%
DPS 3.33 3.34 3.21 3.22 0.00 0.00 0.00 -
NAPS 2.0621 2.0187 1.9761 1.8092 1.9341 1.6484 1.5035 5.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.44 1.62 1.80 1.50 2.10 2.38 1.60 -
P/RPS 1.23 1.47 1.93 1.50 1.26 2.49 1.89 -6.90%
P/EPS 65.16 24.51 25.17 24.35 7.23 35.42 19.28 22.48%
EY 1.53 4.08 3.97 4.11 13.84 2.82 5.19 -18.40%
DY 4.17 3.70 3.33 4.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.49 0.45 0.59 0.78 0.57 -6.12%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 -
Price 1.42 1.45 1.88 1.60 2.00 2.10 1.53 -
P/RPS 1.22 1.31 2.01 1.60 1.20 2.20 1.81 -6.35%
P/EPS 64.25 21.94 26.29 25.97 6.88 31.25 18.43 23.11%
EY 1.56 4.56 3.80 3.85 14.53 3.20 5.42 -18.72%
DY 4.23 4.14 3.19 3.75 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.51 0.47 0.56 0.69 0.54 -5.68%

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