[CHOOBEE] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.68%
YoY- 71.77%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 403,193 446,093 590,931 384,962 352,258 336,436 301,391 4.96%
PBT 47,446 -16,764 74,012 40,343 24,129 53,707 46,973 0.16%
Tax -10,890 -912 -13,243 -9,172 -5,861 -15,189 -14,072 -4.18%
NP 36,556 -17,676 60,769 31,171 18,268 38,518 32,901 1.77%
-
NP to SH 36,556 -17,676 60,769 31,171 18,147 38,247 32,901 1.77%
-
Tax Rate 22.95% - 17.89% 22.74% 24.29% 28.28% 29.96% -
Total Cost 366,637 463,769 530,162 353,791 333,990 297,918 268,490 5.32%
-
Net Worth 387,372 354,670 379,149 323,135 294,740 279,632 246,355 7.83%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,298 11,077 - - - - - -
Div Payout % 17.23% 0.00% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 387,372 354,670 379,149 323,135 294,740 279,632 246,355 7.83%
NOSH 104,979 105,243 106,204 106,294 104,518 103,567 101,380 0.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.07% -3.96% 10.28% 8.10% 5.19% 11.45% 10.92% -
ROE 9.44% -4.98% 16.03% 9.65% 6.16% 13.68% 13.36% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 384.07 423.87 556.41 362.17 337.03 324.85 297.29 4.35%
EPS 34.82 -16.80 57.22 29.33 17.36 36.93 32.45 1.18%
DPS 6.00 10.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.37 3.57 3.04 2.82 2.70 2.43 7.20%
Adjusted Per Share Value based on latest NOSH - 106,294
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 205.68 227.56 301.45 196.38 179.69 171.62 153.75 4.96%
EPS 18.65 -9.02 31.00 15.90 9.26 19.51 16.78 1.77%
DPS 3.21 5.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9761 1.8092 1.9341 1.6484 1.5035 1.4265 1.2567 7.83%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 1.50 2.10 2.38 1.60 2.30 2.31 -
P/RPS 0.47 0.35 0.38 0.66 0.47 0.71 0.78 -8.09%
P/EPS 5.17 -8.93 3.67 8.12 9.22 6.23 7.12 -5.19%
EY 19.35 -11.20 27.25 12.32 10.85 16.06 14.05 5.47%
DY 3.33 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.59 0.78 0.57 0.85 0.95 -10.44%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 18/08/05 24/08/04 -
Price 1.88 1.60 2.00 2.10 1.53 2.11 2.25 -
P/RPS 0.49 0.38 0.36 0.58 0.45 0.65 0.76 -7.05%
P/EPS 5.40 -9.53 3.50 7.16 8.81 5.71 6.93 -4.07%
EY 18.52 -10.50 28.61 13.96 11.35 17.50 14.42 4.25%
DY 3.19 6.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.56 0.69 0.54 0.78 0.93 -9.52%

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