[CHOOBEE] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.64%
YoY- 55.2%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 331,547 317,427 259,606 213,884 205,835 182,636 12.65%
PBT 40,940 56,855 30,125 20,877 12,325 38,991 0.97%
Tax -11,204 -17,949 -6,116 -6,107 -1,555 -9,750 2.81%
NP 29,736 38,906 24,009 14,770 10,770 29,241 0.33%
-
NP to SH 29,307 38,906 24,009 14,770 9,517 29,241 0.04%
-
Tax Rate 27.37% 31.57% 20.30% 29.25% 12.62% 25.01% -
Total Cost 301,811 278,521 235,597 199,114 195,065 153,395 14.48%
-
Net Worth 286,391 260,366 222,900 202,954 191,179 190,296 8.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 286,391 260,366 222,900 202,954 191,179 190,296 8.51%
NOSH 104,522 102,104 99,509 99,487 99,056 100,686 0.75%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.97% 12.26% 9.25% 6.91% 5.23% 16.01% -
ROE 10.23% 14.94% 10.77% 7.28% 4.98% 15.37% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 317.20 310.88 260.89 214.99 207.80 181.39 11.81%
EPS 28.04 38.10 24.13 14.85 9.61 29.04 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.55 2.24 2.04 1.93 1.89 7.70%
Adjusted Per Share Value based on latest NOSH - 99,487
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 167.84 160.69 131.42 108.28 104.20 92.46 12.65%
EPS 14.84 19.70 12.15 7.48 4.82 14.80 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4498 1.3181 1.1284 1.0274 0.9678 0.9634 8.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.65 2.38 1.63 1.30 1.03 1.86 -
P/RPS 0.52 0.77 0.62 0.60 0.50 1.03 -12.77%
P/EPS 5.88 6.25 6.76 8.76 10.72 6.40 -1.67%
EY 16.99 16.01 14.80 11.42 9.33 15.61 1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.93 0.73 0.64 0.53 0.98 -9.34%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/05 26/11/04 14/11/03 14/11/02 26/11/01 21/11/00 -
Price 1.50 2.50 1.90 1.26 1.22 1.66 -
P/RPS 0.47 0.80 0.73 0.59 0.59 0.92 -12.56%
P/EPS 5.35 6.56 7.87 8.49 12.70 5.72 -1.32%
EY 18.69 15.24 12.70 11.78 7.88 17.50 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.98 0.85 0.62 0.63 0.88 -8.96%

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