[CHOOBEE] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -44.39%
YoY- 176.66%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 124,246 121,003 109,062 105,769 108,486 102,103 143,465 -2.36%
PBT 5,600 3,405 4,052 4,491 -3,668 16,879 5,959 -1.02%
Tax -2,064 -503 -1,182 -484 -1,559 -5,858 -1,016 12.53%
NP 3,536 2,902 2,870 4,007 -5,227 11,021 4,943 -5.42%
-
NP to SH 3,536 2,902 2,870 4,007 -5,227 11,021 4,943 -5.42%
-
Tax Rate 36.86% 14.77% 29.17% 10.78% - 34.71% 17.05% -
Total Cost 120,710 118,101 106,192 101,762 113,713 91,082 138,522 -2.26%
-
Net Worth 428,672 421,117 408,129 399,611 396,843 365,964 384,809 1.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 6,528 - - - - - - -
Div Payout % 184.62% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 428,672 421,117 408,129 399,611 396,843 365,964 384,809 1.81%
NOSH 108,800 109,097 109,125 108,885 113,383 105,162 106,301 0.38%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.85% 2.40% 2.63% 3.79% -4.82% 10.79% 3.45% -
ROE 0.82% 0.69% 0.70% 1.00% -1.32% 3.01% 1.28% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 114.20 110.91 99.94 97.14 95.68 97.09 134.96 -2.74%
EPS 3.25 2.66 2.63 3.68 -4.61 10.48 4.65 -5.79%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 3.86 3.74 3.67 3.50 3.48 3.62 1.42%
Adjusted Per Share Value based on latest NOSH - 108,885
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 62.90 61.26 55.21 53.54 54.92 51.69 72.63 -2.36%
EPS 1.79 1.47 1.45 2.03 -2.65 5.58 2.50 -5.41%
DPS 3.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1701 2.1319 2.0661 2.023 2.009 1.8526 1.948 1.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.76 1.54 1.34 1.35 1.91 1.50 1.93 -
P/RPS 1.54 1.39 1.34 1.39 2.00 1.54 1.43 1.24%
P/EPS 54.15 57.89 50.95 36.68 -41.43 14.31 41.51 4.52%
EY 1.85 1.73 1.96 2.73 -2.41 6.99 2.41 -4.30%
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.36 0.37 0.55 0.43 0.53 -2.68%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 22/11/13 23/11/12 18/11/11 26/11/10 20/11/09 25/11/08 -
Price 1.68 1.64 1.33 1.41 1.95 1.50 1.18 -
P/RPS 1.47 1.48 1.33 1.45 2.04 1.54 0.87 9.13%
P/EPS 51.69 61.65 50.57 38.32 -42.30 14.31 25.38 12.58%
EY 1.93 1.62 1.98 2.61 -2.36 6.99 3.94 -11.20%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.36 0.38 0.56 0.43 0.33 4.50%

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