[CHOOBEE] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -11.55%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 409,576 404,731 604,808 421,990 354,259 331,547 317,427 4.33%
PBT 26,899 -5,844 72,384 36,673 29,596 40,940 56,855 -11.72%
Tax -6,591 -5,754 -12,201 -9,102 -6,517 -11,204 -17,949 -15.37%
NP 20,308 -11,598 60,183 27,571 23,079 29,736 38,906 -10.26%
-
NP to SH 20,308 -11,598 60,183 27,571 23,116 29,307 38,906 -10.26%
-
Tax Rate 24.50% - 16.86% 24.82% 22.02% 27.37% 31.57% -
Total Cost 389,268 416,329 544,625 394,419 331,180 301,811 278,521 5.73%
-
Net Worth 396,843 365,964 384,809 328,550 304,650 286,391 260,366 7.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,298 11,077 - - - - - -
Div Payout % 31.02% 0.00% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 396,843 365,964 384,809 328,550 304,650 286,391 260,366 7.27%
NOSH 113,383 105,162 106,301 106,326 105,051 104,522 102,104 1.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.96% -2.87% 9.95% 6.53% 6.51% 8.97% 12.26% -
ROE 5.12% -3.17% 15.64% 8.39% 7.59% 10.23% 14.94% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 361.23 384.86 568.96 396.88 337.22 317.20 310.88 2.53%
EPS 17.91 -11.03 56.62 25.93 22.00 28.04 38.10 -11.81%
DPS 5.56 10.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.48 3.62 3.09 2.90 2.74 2.55 5.41%
Adjusted Per Share Value based on latest NOSH - 106,326
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 208.93 206.46 308.52 215.27 180.71 169.13 161.93 4.33%
EPS 10.36 -5.92 30.70 14.06 11.79 14.95 19.85 -10.26%
DPS 3.21 5.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0244 1.8669 1.963 1.676 1.5541 1.4609 1.3282 7.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.91 1.50 1.93 2.11 1.54 1.65 2.38 -
P/RPS 0.53 0.39 0.34 0.53 0.46 0.52 0.77 -6.03%
P/EPS 10.66 -13.60 3.41 8.14 7.00 5.88 6.25 9.30%
EY 9.38 -7.35 29.33 12.29 14.29 16.99 16.01 -8.52%
DY 2.91 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.53 0.68 0.53 0.60 0.93 -8.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 25/11/08 23/11/07 27/11/06 22/11/05 26/11/04 -
Price 1.95 1.50 1.18 2.13 1.62 1.50 2.50 -
P/RPS 0.54 0.39 0.21 0.54 0.48 0.47 0.80 -6.33%
P/EPS 10.89 -13.60 2.08 8.21 7.36 5.35 6.56 8.81%
EY 9.19 -7.35 47.98 12.17 13.58 18.69 15.24 -8.08%
DY 2.85 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.33 0.69 0.56 0.55 0.98 -8.90%

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