[CHOOBEE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -44.45%
YoY- 275.1%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 455,619 459,644 430,892 409,576 404,731 604,808 421,990 1.28%
PBT 19,760 16,958 30,108 26,899 -5,844 72,384 36,673 -9.78%
Tax -2,885 -4,770 -6,545 -6,591 -5,754 -12,201 -9,102 -17.41%
NP 16,875 12,188 23,563 20,308 -11,598 60,183 27,571 -7.84%
-
NP to SH 16,875 12,188 23,563 20,308 -11,598 60,183 27,571 -7.84%
-
Tax Rate 14.60% 28.13% 21.74% 24.50% - 16.86% 24.82% -
Total Cost 438,744 447,456 407,329 389,268 416,329 544,625 394,419 1.78%
-
Net Worth 421,117 408,129 399,611 396,843 365,964 384,809 328,550 4.21%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 10,907 6,537 6,540 6,298 11,077 - - -
Div Payout % 64.64% 53.64% 27.76% 31.02% 0.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 421,117 408,129 399,611 396,843 365,964 384,809 328,550 4.21%
NOSH 109,097 109,125 108,885 113,383 105,162 106,301 106,326 0.42%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.70% 2.65% 5.47% 4.96% -2.87% 9.95% 6.53% -
ROE 4.01% 2.99% 5.90% 5.12% -3.17% 15.64% 8.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 417.62 421.21 395.73 361.23 384.86 568.96 396.88 0.85%
EPS 15.47 11.17 21.64 17.91 -11.03 56.62 25.93 -8.24%
DPS 10.00 6.00 6.00 5.56 10.50 0.00 0.00 -
NAPS 3.86 3.74 3.67 3.50 3.48 3.62 3.09 3.77%
Adjusted Per Share Value based on latest NOSH - 113,383
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 232.42 234.47 219.81 208.93 206.46 308.52 215.27 1.28%
EPS 8.61 6.22 12.02 10.36 -5.92 30.70 14.06 -7.84%
DPS 5.56 3.33 3.34 3.21 5.65 0.00 0.00 -
NAPS 2.1482 2.0819 2.0385 2.0244 1.8669 1.963 1.676 4.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.54 1.34 1.35 1.91 1.50 1.93 2.11 -
P/RPS 0.37 0.32 0.34 0.53 0.39 0.34 0.53 -5.80%
P/EPS 9.96 12.00 6.24 10.66 -13.60 3.41 8.14 3.41%
EY 10.04 8.33 16.03 9.38 -7.35 29.33 12.29 -3.31%
DY 6.49 4.48 4.44 2.91 7.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.37 0.55 0.43 0.53 0.68 -8.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 23/11/12 18/11/11 26/11/10 20/11/09 25/11/08 23/11/07 -
Price 1.64 1.33 1.41 1.95 1.50 1.18 2.13 -
P/RPS 0.39 0.32 0.36 0.54 0.39 0.21 0.54 -5.27%
P/EPS 10.60 11.91 6.52 10.89 -13.60 2.08 8.21 4.34%
EY 9.43 8.40 15.35 9.19 -7.35 47.98 12.17 -4.15%
DY 6.10 4.51 4.26 2.85 7.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.38 0.56 0.43 0.33 0.69 -7.93%

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