[CHOOBEE] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.12%
YoY- 52.37%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 356,758 329,037 336,543 278,313 210,645 215,976 183,945 11.66%
PBT 41,645 23,947 63,707 35,277 21,019 18,185 26,280 7.97%
Tax -9,221 -6,731 -19,456 -9,798 -4,297 -4,855 -7,036 4.60%
NP 32,424 17,216 44,251 25,479 16,722 13,330 19,244 9.07%
-
NP to SH 32,424 16,824 44,251 25,479 16,722 13,330 17,991 10.31%
-
Tax Rate 22.14% 28.11% 30.54% 27.77% 20.44% 26.70% 26.77% -
Total Cost 324,334 311,821 292,292 252,834 193,923 202,646 164,701 11.95%
-
Net Worth 313,375 284,313 270,907 228,618 207,664 190,511 180,550 9.62%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 3,588 - - -
Div Payout % - - - - 21.46% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 313,375 284,313 270,907 228,618 207,664 190,511 180,550 9.62%
NOSH 105,870 104,144 102,229 99,833 99,361 99,224 98,661 1.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.09% 5.23% 13.15% 9.15% 7.94% 6.17% 10.46% -
ROE 10.35% 5.92% 16.33% 11.14% 8.05% 7.00% 9.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 336.98 315.94 329.20 278.78 212.00 217.66 186.44 10.36%
EPS 30.63 16.15 43.29 25.52 16.83 13.43 18.24 9.01%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 2.96 2.73 2.65 2.29 2.09 1.92 1.83 8.34%
Adjusted Per Share Value based on latest NOSH - 99,833
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 181.99 167.85 171.68 141.97 107.45 110.17 93.83 11.66%
EPS 16.54 8.58 22.57 13.00 8.53 6.80 9.18 10.30%
DPS 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 1.5986 1.4503 1.382 1.1662 1.0593 0.9718 0.921 9.62%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.01 1.34 2.91 1.95 1.28 1.23 1.32 -
P/RPS 0.60 0.42 0.88 0.70 0.60 0.57 0.71 -2.76%
P/EPS 6.56 8.29 6.72 7.64 7.61 9.16 7.24 -1.62%
EY 15.24 12.06 14.87 13.09 13.15 10.92 13.81 1.65%
DY 0.00 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.68 0.49 1.10 0.85 0.61 0.64 0.72 -0.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 25/02/05 27/02/04 24/02/03 25/02/02 26/02/01 -
Price 2.28 1.44 2.80 2.16 1.17 1.30 1.37 -
P/RPS 0.68 0.46 0.85 0.77 0.55 0.60 0.73 -1.17%
P/EPS 7.44 8.91 6.47 8.46 6.95 9.68 7.51 -0.15%
EY 13.43 11.22 15.46 11.82 14.38 10.33 13.31 0.14%
DY 0.00 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.77 0.53 1.06 0.94 0.56 0.68 0.75 0.43%

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