[CHOOBEE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -34.63%
YoY- 130.16%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 103,489 113,478 95,660 103,404 103,717 128,467 88,326 2.67%
PBT 307 4,760 4,390 7,730 -24,546 10,038 11,016 -44.90%
Tax 511 -1,394 -1,476 -526 658 -2,003 -2,864 -
NP 818 3,366 2,914 7,204 -23,888 8,035 8,152 -31.80%
-
NP to SH 818 3,366 2,914 7,204 -23,888 8,035 8,152 -31.80%
-
Tax Rate -166.45% 29.29% 33.62% 6.80% - 19.95% 26.00% -
Total Cost 102,671 110,112 92,746 96,200 127,605 120,432 80,174 4.20%
-
Net Worth 329,062 403,724 384,167 372,801 359,854 336,917 313,375 0.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 4,762 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 329,062 403,724 384,167 372,801 359,854 336,917 313,375 0.81%
NOSH 109,687 109,114 109,138 105,014 105,839 106,283 105,870 0.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.79% 2.97% 3.05% 6.97% -23.03% 6.25% 9.23% -
ROE 0.25% 0.83% 0.76% 1.93% -6.64% 2.38% 2.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.35 104.00 87.65 98.47 97.99 120.87 83.43 2.06%
EPS 0.75 3.09 2.67 6.86 -22.57 7.56 7.70 -32.14%
DPS 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 3.00 3.70 3.52 3.55 3.40 3.17 2.96 0.22%
Adjusted Per Share Value based on latest NOSH - 105,014
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.79 57.89 48.80 52.75 52.91 65.53 45.06 2.67%
EPS 0.42 1.72 1.49 3.67 -12.19 4.10 4.16 -31.73%
DPS 0.00 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 1.6786 2.0595 1.9597 1.9017 1.8357 1.7187 1.5986 0.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 1.46 1.73 1.65 1.11 2.20 2.01 -
P/RPS 1.38 1.40 1.97 1.68 1.13 1.82 2.41 -8.86%
P/EPS 174.32 47.33 64.79 24.05 -4.92 29.10 26.10 37.19%
EY 0.57 2.11 1.54 4.16 -20.33 3.44 3.83 -27.18%
DY 0.00 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.43 0.39 0.49 0.46 0.33 0.69 0.68 -7.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 25/02/11 25/02/10 25/02/09 25/02/08 14/02/07 -
Price 1.32 1.57 1.66 1.82 1.17 2.30 2.28 -
P/RPS 1.40 1.51 1.89 1.85 1.19 1.90 2.73 -10.52%
P/EPS 177.00 50.89 62.17 26.53 -5.18 30.42 29.61 34.68%
EY 0.56 1.96 1.61 3.77 -19.29 3.29 3.38 -25.86%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.44 0.42 0.47 0.51 0.34 0.73 0.77 -8.89%

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