[CHOOBEE] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -363.66%
YoY- -129.09%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 456,351 433,609 403,193 446,093 590,931 384,962 352,258 4.40%
PBT 17,397 21,949 47,446 -16,764 74,012 40,343 24,129 -5.30%
Tax -4,072 -7,620 -10,890 -912 -13,243 -9,172 -5,861 -5.88%
NP 13,325 14,329 36,556 -17,676 60,769 31,171 18,268 -5.11%
-
NP to SH 13,325 14,329 36,556 -17,676 60,769 31,171 18,147 -5.01%
-
Tax Rate 23.41% 34.72% 22.95% - 17.89% 22.74% 24.29% -
Total Cost 443,026 419,280 366,637 463,769 530,162 353,791 333,990 4.81%
-
Net Worth 404,238 395,730 387,372 354,670 379,149 323,135 294,740 5.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,537 6,540 6,298 11,077 - - - -
Div Payout % 49.06% 45.65% 17.23% 0.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 404,238 395,730 387,372 354,670 379,149 323,135 294,740 5.40%
NOSH 108,959 109,016 104,979 105,243 106,204 106,294 104,518 0.69%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.92% 3.30% 9.07% -3.96% 10.28% 8.10% 5.19% -
ROE 3.30% 3.62% 9.44% -4.98% 16.03% 9.65% 6.16% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 418.83 397.75 384.07 423.87 556.41 362.17 337.03 3.68%
EPS 12.23 13.14 34.82 -16.80 57.22 29.33 17.36 -5.66%
DPS 6.00 6.00 6.00 10.50 0.00 0.00 0.00 -
NAPS 3.71 3.63 3.69 3.37 3.57 3.04 2.82 4.67%
Adjusted Per Share Value based on latest NOSH - 105,243
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 232.79 221.19 205.68 227.56 301.45 196.38 179.69 4.40%
EPS 6.80 7.31 18.65 -9.02 31.00 15.90 9.26 -5.01%
DPS 3.33 3.34 3.21 5.65 0.00 0.00 0.00 -
NAPS 2.0621 2.0187 1.9761 1.8092 1.9341 1.6484 1.5035 5.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.44 1.62 1.80 1.50 2.10 2.38 1.60 -
P/RPS 0.34 0.41 0.47 0.35 0.38 0.66 0.47 -5.24%
P/EPS 11.77 12.33 5.17 -8.93 3.67 8.12 9.22 4.14%
EY 8.49 8.11 19.35 -11.20 27.25 12.32 10.85 -4.00%
DY 4.17 3.70 3.33 7.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.49 0.45 0.59 0.78 0.57 -6.12%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 -
Price 1.42 1.45 1.88 1.60 2.00 2.10 1.53 -
P/RPS 0.34 0.36 0.49 0.38 0.36 0.58 0.45 -4.56%
P/EPS 11.61 11.03 5.40 -9.53 3.50 7.16 8.81 4.70%
EY 8.61 9.06 18.52 -10.50 28.61 13.96 11.35 -4.49%
DY 4.23 4.14 3.19 6.56 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.51 0.47 0.56 0.69 0.54 -5.68%

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