[CHOOBEE] YoY 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- 70.0%
YoY- 122.96%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 109,062 105,769 108,486 102,103 143,465 129,588 92,560 2.76%
PBT 4,052 4,491 -3,668 16,879 5,959 7,587 11,257 -15.64%
Tax -1,182 -484 -1,559 -5,858 -1,016 -2,058 -2,128 -9.32%
NP 2,870 4,007 -5,227 11,021 4,943 5,529 9,129 -17.52%
-
NP to SH 2,870 4,007 -5,227 11,021 4,943 5,529 9,129 -17.52%
-
Tax Rate 29.17% 10.78% - 34.71% 17.05% 27.13% 18.90% -
Total Cost 106,192 101,762 113,713 91,082 138,522 124,059 83,431 4.09%
-
Net Worth 408,129 399,611 396,843 365,964 384,809 328,550 304,650 4.98%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 408,129 399,611 396,843 365,964 384,809 328,550 304,650 4.98%
NOSH 109,125 108,885 113,383 105,162 106,301 106,326 105,051 0.63%
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 2.63% 3.79% -4.82% 10.79% 3.45% 4.27% 9.86% -
ROE 0.70% 1.00% -1.32% 3.01% 1.28% 1.68% 3.00% -
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 99.94 97.14 95.68 97.09 134.96 121.88 88.11 2.11%
EPS 2.63 3.68 -4.61 10.48 4.65 5.20 8.69 -18.04%
DPS 0.00 0.00 0.00 0.00 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 55.63 53.95 55.34 52.08 73.18 66.11 47.22 2.76%
EPS 1.46 2.04 -2.67 5.62 2.52 2.82 4.66 -17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0819 2.0385 2.0244 1.8669 1.963 1.676 1.5541 4.98%
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 1.34 1.39 2.00 1.54 1.43 1.73 1.75 -4.34%
P/EPS 50.95 36.68 -41.43 14.31 41.51 40.58 17.72 19.22%
EY 1.96 2.73 -2.41 6.99 2.41 2.46 5.64 -16.13%
DY 0.00 0.00 0.00 0.00 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 1.33 1.45 2.04 1.54 0.87 1.75 1.84 -5.26%
P/EPS 50.57 38.32 -42.30 14.31 25.38 40.96 18.64 18.07%
EY 1.98 2.61 -2.36 6.99 3.94 2.44 5.36 -15.28%
DY 0.00 0.00 0.00 0.00 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