[CHOOBEE] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.25%
YoY- 62.05%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 421,990 354,259 331,547 317,427 259,606 213,884 205,835 12.70%
PBT 36,673 29,596 40,940 56,855 30,125 20,877 12,325 19.91%
Tax -9,102 -6,517 -11,204 -17,949 -6,116 -6,107 -1,555 34.22%
NP 27,571 23,079 29,736 38,906 24,009 14,770 10,770 16.95%
-
NP to SH 27,571 23,116 29,307 38,906 24,009 14,770 9,517 19.38%
-
Tax Rate 24.82% 22.02% 27.37% 31.57% 20.30% 29.25% 12.62% -
Total Cost 394,419 331,180 301,811 278,521 235,597 199,114 195,065 12.44%
-
Net Worth 328,550 304,650 286,391 260,366 222,900 202,954 191,179 9.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 328,550 304,650 286,391 260,366 222,900 202,954 191,179 9.43%
NOSH 106,326 105,051 104,522 102,104 99,509 99,487 99,056 1.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.53% 6.51% 8.97% 12.26% 9.25% 6.91% 5.23% -
ROE 8.39% 7.59% 10.23% 14.94% 10.77% 7.28% 4.98% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 396.88 337.22 317.20 310.88 260.89 214.99 207.80 11.38%
EPS 25.93 22.00 28.04 38.10 24.13 14.85 9.61 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.90 2.74 2.55 2.24 2.04 1.93 8.15%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 215.27 180.71 169.13 161.93 132.43 109.11 105.00 12.70%
EPS 14.06 11.79 14.95 19.85 12.25 7.53 4.85 19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.676 1.5541 1.4609 1.3282 1.1371 1.0353 0.9752 9.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.11 1.54 1.65 2.38 1.63 1.30 1.03 -
P/RPS 0.53 0.46 0.52 0.77 0.62 0.60 0.50 0.97%
P/EPS 8.14 7.00 5.88 6.25 6.76 8.76 10.72 -4.48%
EY 12.29 14.29 16.99 16.01 14.80 11.42 9.33 4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.60 0.93 0.73 0.64 0.53 4.23%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 27/11/06 22/11/05 26/11/04 14/11/03 14/11/02 26/11/01 -
Price 2.13 1.62 1.50 2.50 1.90 1.26 1.22 -
P/RPS 0.54 0.48 0.47 0.80 0.73 0.59 0.59 -1.46%
P/EPS 8.21 7.36 5.35 6.56 7.87 8.49 12.70 -7.00%
EY 12.17 13.58 18.69 15.24 12.70 11.78 7.88 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.55 0.98 0.85 0.62 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