[CHOOBEE] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	352,258	336,436	301,391	238,776	210,346	203,734	177,503	12.09%
YoY %	4.70%	11.63%	26.22%	13.52%	3.25%	14.78%	-	-
Horiz. %	198.45%	189.54%	169.79%	134.52%	118.50%	114.78%	100.00%	-
PBT	24,129	53,707	46,973	27,870	19,966	15,112	43,105	-9.21%
YoY %	-55.07%	14.34%	68.54%	39.59%	32.12%	-64.94%	-	-
Horiz. %	55.98%	124.60%	108.97%	64.66%	46.32%	35.06%	100.00%	-
Tax	-5,861	-15,189	-14,072	-6,101	-5,851	-2,672	-7,561	-4.15%
YoY %	61.41%	-7.94%	-130.65%	-4.27%	-118.97%	64.66%	-	-
Horiz. %	77.52%	200.89%	186.11%	80.69%	77.38%	35.34%	100.00%	-
NP	18,268	38,518	32,901	21,769	14,115	12,440	35,544	-10.49%
YoY %	-52.57%	17.07%	51.14%	54.23%	13.46%	-65.00%	-	-
Horiz. %	51.40%	108.37%	92.56%	61.25%	39.71%	35.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,147	38,247	32,901	21,769	14,115	11,187	35,544	-10.59%
YoY %	-52.55%	16.25%	51.14%	54.23%	26.17%	-68.53%	-	-
Horiz. %	51.06%	107.60%	92.56%	61.25%	39.71%	31.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.29%	28.28%	29.96%	21.89%	29.30%	17.68%	17.54%	-
YoY %	-14.11%	-5.61%	36.87%	-25.29%	65.72%	0.80%	-	-
Horiz. %	138.48%	161.23%	170.81%	124.80%	167.05%	100.80%	100.00%	-
Total Cost	333,990	297,918	268,490	217,007	196,231	191,294	141,959	15.31%
YoY %	12.11%	10.96%	23.72%	10.59%	2.58%	34.75%	-	-
Horiz. %	235.27%	209.86%	189.13%	152.87%	138.23%	134.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,740	279,632	246,355	215,660	197,944	186,511	183,843	8.18%
YoY %	5.40%	13.51%	14.23%	8.95%	6.13%	1.45%	-	-
Horiz. %	160.32%	152.10%	134.00%	117.31%	107.67%	101.45%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	294,740	279,632	246,355	215,660	197,944	186,511	183,843	8.18%
YoY %	5.40%	13.51%	14.23%	8.95%	6.13%	1.45%	-	-
Horiz. %	160.32%	152.10%	134.00%	117.31%	107.67%	101.45%	100.00%	-
NOSH	104,518	103,567	101,380	99,382	99,469	98,683	100,461	0.66%
YoY %	0.92%	2.16%	2.01%	-0.09%	0.80%	-1.77%	-	-
Horiz. %	104.04%	103.09%	100.91%	98.93%	99.01%	98.23%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	5.19%	11.45%	10.92%	9.12%	6.71%	6.11%	20.02%	-
YoY %	-54.67%	4.85%	19.74%	35.92%	9.82%	-69.48%	-	-
Horiz. %	25.92%	57.19%	54.55%	45.55%	33.52%	30.52%	100.00%	-
ROE	6.16%	13.68%	13.36%	10.09%	7.13%	6.00%	19.33%	-
YoY %	-54.97%	2.40%	32.41%	41.51%	18.83%	-68.96%	-	-
Horiz. %	31.87%	70.77%	69.12%	52.20%	36.89%	31.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	337.03	324.85	297.29	240.26	211.47	206.45	176.69	11.35%
YoY %	3.75%	9.27%	23.74%	13.61%	2.43%	16.84%	-	-
Horiz. %	190.75%	183.85%	168.26%	135.98%	119.68%	116.84%	100.00%	-
EPS	17.36	36.93	32.45	21.90	14.19	11.34	35.38	-11.18%
YoY %	-52.99%	13.81%	48.17%	54.33%	25.13%	-67.95%	-	-
Horiz. %	49.07%	104.38%	91.72%	61.90%	40.11%	32.05%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.82	2.70	2.43	2.17	1.99	1.89	1.83	7.46%
YoY %	4.44%	11.11%	11.98%	9.05%	5.29%	3.28%	-	-
Horiz. %	154.10%	147.54%	132.79%	118.58%	108.74%	103.28%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 99,382
RPS	178.33	170.32	152.58	120.88	106.48	103.14	89.86	12.09%
YoY %	4.70%	11.63%	26.22%	13.52%	3.24%	14.78%	-	-
Horiz. %	198.45%	189.54%	169.80%	134.52%	118.50%	114.78%	100.00%	-
EPS	9.19	19.36	16.66	11.02	7.15	5.66	17.99	-10.58%
YoY %	-52.53%	16.21%	51.18%	54.13%	26.33%	-68.54%	-	-
Horiz. %	51.08%	107.62%	92.61%	61.26%	39.74%	31.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4921	1.4156	1.2471	1.0918	1.0021	0.9442	0.9307	8.18%
YoY %	5.40%	13.51%	14.22%	8.95%	6.13%	1.45%	-	-
Horiz. %	160.32%	152.10%	134.00%	117.31%	107.67%	101.45%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.60	2.30	2.31	1.42	1.40	1.12	1.96	-
P/RPS	0.47	0.71	0.78	0.59	0.66	0.54	1.11	-13.33%
YoY %	-33.80%	-8.97%	32.20%	-10.61%	22.22%	-51.35%	-	-
Horiz. %	42.34%	63.96%	70.27%	53.15%	59.46%	48.65%	100.00%	-
P/EPS	9.22	6.23	7.12	6.48	9.87	9.88	5.54	8.85%
YoY %	47.99%	-12.50%	9.88%	-34.35%	-0.10%	78.34%	-	-
Horiz. %	166.43%	112.45%	128.52%	116.97%	178.16%	178.34%	100.00%	-
EY	10.85	16.06	14.05	15.43	10.14	10.12	18.05	-8.12%
YoY %	-32.44%	14.31%	-8.94%	52.17%	0.20%	-43.93%	-	-
Horiz. %	60.11%	88.98%	77.84%	85.48%	56.18%	56.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.85	0.95	0.65	0.70	0.59	1.07	-9.95%
YoY %	-32.94%	-10.53%	46.15%	-7.14%	18.64%	-44.86%	-	-
Horiz. %	53.27%	79.44%	88.79%	60.75%	65.42%	55.14%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	18/08/06	18/08/05	24/08/04	22/08/03	15/08/02	23/08/01	18/08/00	-
Price	1.53	2.11	2.25	1.53	1.40	1.20	2.07	-
P/RPS	0.45	0.65	0.76	0.64	0.66	0.58	1.17	-14.71%
YoY %	-30.77%	-14.47%	18.75%	-3.03%	13.79%	-50.43%	-	-
Horiz. %	38.46%	55.56%	64.96%	54.70%	56.41%	49.57%	100.00%	-
P/EPS	8.81	5.71	6.93	6.98	9.87	10.59	5.85	7.05%
YoY %	54.29%	-17.60%	-0.72%	-29.28%	-6.80%	81.03%	-	-
Horiz. %	150.60%	97.61%	118.46%	119.32%	168.72%	181.03%	100.00%	-
EY	11.35	17.50	14.42	14.32	10.14	9.45	17.09	-6.59%
YoY %	-35.14%	21.36%	0.70%	41.22%	7.30%	-44.70%	-	-
Horiz. %	66.41%	102.40%	84.38%	83.79%	59.33%	55.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.78	0.93	0.71	0.70	0.63	1.13	-11.57%
YoY %	-30.77%	-16.13%	30.99%	1.43%	11.11%	-44.25%	-	-
Horiz. %	47.79%	69.03%	82.30%	62.83%	61.95%	55.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos