[CHOOBEE] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 40.07%
YoY- -25.91%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 336,543 278,313 210,645 215,976 183,945 16.29%
PBT 63,707 35,277 21,019 18,185 26,280 24.75%
Tax -19,456 -9,798 -4,297 -4,855 -7,036 28.93%
NP 44,251 25,479 16,722 13,330 19,244 23.12%
-
NP to SH 44,251 25,479 16,722 13,330 17,991 25.21%
-
Tax Rate 30.54% 27.77% 20.44% 26.70% 26.77% -
Total Cost 292,292 252,834 193,923 202,646 164,701 15.40%
-
Net Worth 270,907 228,618 207,664 190,511 180,550 10.66%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 3,588 - - -
Div Payout % - - 21.46% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 270,907 228,618 207,664 190,511 180,550 10.66%
NOSH 102,229 99,833 99,361 99,224 98,661 0.89%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.15% 9.15% 7.94% 6.17% 10.46% -
ROE 16.33% 11.14% 8.05% 7.00% 9.96% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 329.20 278.78 212.00 217.66 186.44 15.26%
EPS 43.29 25.52 16.83 13.43 18.24 24.10%
DPS 0.00 0.00 3.60 0.00 0.00 -
NAPS 2.65 2.29 2.09 1.92 1.83 9.69%
Adjusted Per Share Value based on latest NOSH - 99,224
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 171.68 141.97 107.45 110.17 93.83 16.29%
EPS 22.57 13.00 8.53 6.80 9.18 25.20%
DPS 0.00 0.00 1.83 0.00 0.00 -
NAPS 1.382 1.1662 1.0593 0.9718 0.921 10.67%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.91 1.95 1.28 1.23 1.32 -
P/RPS 0.88 0.70 0.60 0.57 0.71 5.50%
P/EPS 6.72 7.64 7.61 9.16 7.24 -1.84%
EY 14.87 13.09 13.15 10.92 13.81 1.86%
DY 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 1.10 0.85 0.61 0.64 0.72 11.16%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/02/05 27/02/04 24/02/03 25/02/02 26/02/01 -
Price 2.80 2.16 1.17 1.30 1.37 -
P/RPS 0.85 0.77 0.55 0.60 0.73 3.87%
P/EPS 6.47 8.46 6.95 9.68 7.51 -3.65%
EY 15.46 11.82 14.38 10.33 13.31 3.81%
DY 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 1.06 0.94 0.56 0.68 0.75 9.02%

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