[CHOOBEE] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.37%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 384,962 352,258 336,436 301,391 238,776 210,346 203,734 11.18%
PBT 40,343 24,129 53,707 46,973 27,870 19,966 15,112 17.77%
Tax -9,172 -5,861 -15,189 -14,072 -6,101 -5,851 -2,672 22.80%
NP 31,171 18,268 38,518 32,901 21,769 14,115 12,440 16.53%
-
NP to SH 31,171 18,147 38,247 32,901 21,769 14,115 11,187 18.61%
-
Tax Rate 22.74% 24.29% 28.28% 29.96% 21.89% 29.30% 17.68% -
Total Cost 353,791 333,990 297,918 268,490 217,007 196,231 191,294 10.78%
-
Net Worth 323,135 294,740 279,632 246,355 215,660 197,944 186,511 9.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 323,135 294,740 279,632 246,355 215,660 197,944 186,511 9.58%
NOSH 106,294 104,518 103,567 101,380 99,382 99,469 98,683 1.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.10% 5.19% 11.45% 10.92% 9.12% 6.71% 6.11% -
ROE 9.65% 6.16% 13.68% 13.36% 10.09% 7.13% 6.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 362.17 337.03 324.85 297.29 240.26 211.47 206.45 9.81%
EPS 29.33 17.36 36.93 32.45 21.90 14.19 11.34 17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.82 2.70 2.43 2.17 1.99 1.89 8.23%
Adjusted Per Share Value based on latest NOSH - 101,380
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 196.38 179.69 171.62 153.75 121.80 107.30 103.93 11.18%
EPS 15.90 9.26 19.51 16.78 11.10 7.20 5.71 18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6484 1.5035 1.4265 1.2567 1.1001 1.0098 0.9514 9.58%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.38 1.60 2.30 2.31 1.42 1.40 1.12 -
P/RPS 0.66 0.47 0.71 0.78 0.59 0.66 0.54 3.39%
P/EPS 8.12 9.22 6.23 7.12 6.48 9.87 9.88 -3.21%
EY 12.32 10.85 16.06 14.05 15.43 10.14 10.12 3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.85 0.95 0.65 0.70 0.59 4.76%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 18/08/06 18/08/05 24/08/04 22/08/03 15/08/02 23/08/01 -
Price 2.10 1.53 2.11 2.25 1.53 1.40 1.20 -
P/RPS 0.58 0.45 0.65 0.76 0.64 0.66 0.58 0.00%
P/EPS 7.16 8.81 5.71 6.93 6.98 9.87 10.59 -6.31%
EY 13.96 11.35 17.50 14.42 14.32 10.14 9.45 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.78 0.93 0.71 0.70 0.63 1.52%

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