[CHOOBEE] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.27%
YoY- 92.72%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 404,418 580,058 462,131 356,758 329,037 336,543 278,313 6.42%
PBT 26,432 37,800 35,695 41,645 23,947 63,707 35,277 -4.69%
Tax -6,938 -9,540 -8,241 -9,221 -6,731 -19,456 -9,798 -5.58%
NP 19,494 28,260 27,454 32,424 17,216 44,251 25,479 -4.36%
-
NP to SH 19,494 28,260 27,454 32,424 16,824 44,251 25,479 -4.36%
-
Tax Rate 26.25% 25.24% 23.09% 22.14% 28.11% 30.54% 27.77% -
Total Cost 384,924 551,798 434,677 324,334 311,821 292,292 252,834 7.24%
-
Net Worth 372,801 359,854 336,917 313,375 284,313 270,907 228,618 8.48%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,314 4,762 - - - - - -
Div Payout % 32.39% 16.85% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 372,801 359,854 336,917 313,375 284,313 270,907 228,618 8.48%
NOSH 105,014 105,839 106,283 105,870 104,144 102,229 99,833 0.84%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.82% 4.87% 5.94% 9.09% 5.23% 13.15% 9.15% -
ROE 5.23% 7.85% 8.15% 10.35% 5.92% 16.33% 11.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 385.11 548.05 434.81 336.98 315.94 329.20 278.78 5.52%
EPS 18.56 26.70 25.83 30.63 16.15 43.29 25.52 -5.16%
DPS 6.00 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.40 3.17 2.96 2.73 2.65 2.29 7.57%
Adjusted Per Share Value based on latest NOSH - 105,870
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 204.73 293.65 233.95 180.60 166.57 170.37 140.89 6.42%
EPS 9.87 14.31 13.90 16.41 8.52 22.40 12.90 -4.36%
DPS 3.20 2.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8873 1.8217 1.7056 1.5864 1.4393 1.3714 1.1574 8.48%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.65 1.11 2.20 2.01 1.34 2.91 1.95 -
P/RPS 0.43 0.20 0.51 0.60 0.42 0.88 0.70 -7.79%
P/EPS 8.89 4.16 8.52 6.56 8.29 6.72 7.64 2.55%
EY 11.25 24.05 11.74 15.24 12.06 14.87 13.09 -2.49%
DY 3.64 4.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.69 0.68 0.49 1.10 0.85 -9.71%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 25/02/08 14/02/07 24/02/06 25/02/05 27/02/04 -
Price 1.82 1.17 2.30 2.28 1.44 2.80 2.16 -
P/RPS 0.47 0.21 0.53 0.68 0.46 0.85 0.77 -7.89%
P/EPS 9.80 4.38 8.90 7.44 8.91 6.47 8.46 2.47%
EY 10.20 22.82 11.23 13.43 11.22 15.46 11.82 -2.42%
DY 3.30 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.73 0.77 0.53 1.06 0.94 -9.68%

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