[CHOOBEE] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 155.75%
YoY- -59.55%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 116,940 103,489 113,478 95,660 103,404 103,717 128,467 -1.55%
PBT 3,839 307 4,760 4,390 7,730 -24,546 10,038 -14.78%
Tax 2,523 511 -1,394 -1,476 -526 658 -2,003 -
NP 6,362 818 3,366 2,914 7,204 -23,888 8,035 -3.81%
-
NP to SH 6,362 818 3,366 2,914 7,204 -23,888 8,035 -3.81%
-
Tax Rate -65.72% -166.45% 29.29% 33.62% 6.80% - 19.95% -
Total Cost 110,578 102,671 110,112 92,746 96,200 127,605 120,432 -1.41%
-
Net Worth 425,948 329,062 403,724 384,167 372,801 359,854 336,917 3.98%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 4,762 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 425,948 329,062 403,724 384,167 372,801 359,854 336,917 3.98%
NOSH 108,938 109,687 109,114 109,138 105,014 105,839 106,283 0.41%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.44% 0.79% 2.97% 3.05% 6.97% -23.03% 6.25% -
ROE 1.49% 0.25% 0.83% 0.76% 1.93% -6.64% 2.38% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 107.35 94.35 104.00 87.65 98.47 97.99 120.87 -1.95%
EPS 5.84 0.75 3.09 2.67 6.86 -22.57 7.56 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 3.91 3.00 3.70 3.52 3.55 3.40 3.17 3.55%
Adjusted Per Share Value based on latest NOSH - 109,138
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 59.65 52.79 57.89 48.80 52.75 52.91 65.53 -1.55%
EPS 3.25 0.42 1.72 1.49 3.67 -12.19 4.10 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 2.43 0.00 -
NAPS 2.1729 1.6786 2.0595 1.9597 1.9017 1.8357 1.7187 3.98%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.57 1.30 1.46 1.73 1.65 1.11 2.20 -
P/RPS 1.46 1.38 1.40 1.97 1.68 1.13 1.82 -3.60%
P/EPS 26.88 174.32 47.33 64.79 24.05 -4.92 29.10 -1.31%
EY 3.72 0.57 2.11 1.54 4.16 -20.33 3.44 1.31%
DY 0.00 0.00 0.00 0.00 0.00 4.05 0.00 -
P/NAPS 0.40 0.43 0.39 0.49 0.46 0.33 0.69 -8.67%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 27/02/12 25/02/11 25/02/10 25/02/09 25/02/08 -
Price 1.61 1.32 1.57 1.66 1.82 1.17 2.30 -
P/RPS 1.50 1.40 1.51 1.89 1.85 1.19 1.90 -3.85%
P/EPS 27.57 177.00 50.89 62.17 26.53 -5.18 30.42 -1.62%
EY 3.63 0.56 1.96 1.61 3.77 -19.29 3.29 1.65%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.41 0.44 0.42 0.47 0.51 0.34 0.73 -9.15%

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