[CHOOBEE] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -23.37%
YoY- -24.67%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 604,808 421,990 354,259 331,547 317,427 259,606 213,884 18.89%
PBT 72,384 36,673 29,596 40,940 56,855 30,125 20,877 23.00%
Tax -12,201 -9,102 -6,517 -11,204 -17,949 -6,116 -6,107 12.21%
NP 60,183 27,571 23,079 29,736 38,906 24,009 14,770 26.35%
-
NP to SH 60,183 27,571 23,116 29,307 38,906 24,009 14,770 26.35%
-
Tax Rate 16.86% 24.82% 22.02% 27.37% 31.57% 20.30% 29.25% -
Total Cost 544,625 394,419 331,180 301,811 278,521 235,597 199,114 18.24%
-
Net Worth 384,809 328,550 304,650 286,391 260,366 222,900 202,954 11.24%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 384,809 328,550 304,650 286,391 260,366 222,900 202,954 11.24%
NOSH 106,301 106,326 105,051 104,522 102,104 99,509 99,487 1.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.95% 6.53% 6.51% 8.97% 12.26% 9.25% 6.91% -
ROE 15.64% 8.39% 7.59% 10.23% 14.94% 10.77% 7.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 568.96 396.88 337.22 317.20 310.88 260.89 214.99 17.59%
EPS 56.62 25.93 22.00 28.04 38.10 24.13 14.85 24.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.09 2.90 2.74 2.55 2.24 2.04 10.02%
Adjusted Per Share Value based on latest NOSH - 104,522
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 306.18 213.63 179.34 167.84 160.69 131.42 108.28 18.89%
EPS 30.47 13.96 11.70 14.84 19.70 12.15 7.48 26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.948 1.6632 1.5423 1.4498 1.3181 1.1284 1.0274 11.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.93 2.11 1.54 1.65 2.38 1.63 1.30 -
P/RPS 0.34 0.53 0.46 0.52 0.77 0.62 0.60 -9.02%
P/EPS 3.41 8.14 7.00 5.88 6.25 6.76 8.76 -14.53%
EY 29.33 12.29 14.29 16.99 16.01 14.80 11.42 17.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.53 0.60 0.93 0.73 0.64 -3.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 23/11/07 27/11/06 22/11/05 26/11/04 14/11/03 14/11/02 -
Price 1.18 2.13 1.62 1.50 2.50 1.90 1.26 -
P/RPS 0.21 0.54 0.48 0.47 0.80 0.73 0.59 -15.80%
P/EPS 2.08 8.21 7.36 5.35 6.56 7.87 8.49 -20.88%
EY 47.98 12.17 13.58 18.69 15.24 12.70 11.78 26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 0.56 0.55 0.98 0.85 0.62 -9.96%

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