[CHOOBEE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 268.08%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 449,655 448,710 401,832 404,418 580,058 462,131 356,758 3.92%
PBT 12,505 30,478 23,559 26,432 37,800 35,695 41,645 -18.15%
Tax -2,865 -6,463 -7,541 -6,938 -9,540 -8,241 -9,221 -17.68%
NP 9,640 24,015 16,018 19,494 28,260 27,454 32,424 -18.28%
-
NP to SH 9,640 24,015 16,018 19,494 28,260 27,454 32,424 -18.28%
-
Tax Rate 22.91% 21.21% 32.01% 26.25% 25.24% 23.09% 22.14% -
Total Cost 440,015 424,695 385,814 384,924 551,798 434,677 324,334 5.21%
-
Net Worth 329,062 403,724 384,167 372,801 359,854 336,917 313,375 0.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,537 6,540 6,298 6,314 4,762 - - -
Div Payout % 67.82% 27.24% 39.32% 32.39% 16.85% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 329,062 403,724 384,167 372,801 359,854 336,917 313,375 0.81%
NOSH 109,687 109,114 109,138 105,014 105,839 106,283 105,870 0.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.14% 5.35% 3.99% 4.82% 4.87% 5.94% 9.09% -
ROE 2.93% 5.95% 4.17% 5.23% 7.85% 8.15% 10.35% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 409.94 411.23 368.19 385.11 548.05 434.81 336.98 3.31%
EPS 8.79 22.01 14.68 18.56 26.70 25.83 30.63 -18.76%
DPS 6.00 6.00 5.77 6.00 4.50 0.00 0.00 -
NAPS 3.00 3.70 3.52 3.55 3.40 3.17 2.96 0.22%
Adjusted Per Share Value based on latest NOSH - 105,014
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 229.38 228.90 204.98 206.30 295.90 235.74 181.99 3.92%
EPS 4.92 12.25 8.17 9.94 14.42 14.00 16.54 -18.28%
DPS 3.33 3.34 3.21 3.22 2.43 0.00 0.00 -
NAPS 1.6786 2.0595 1.9597 1.9017 1.8357 1.7187 1.5986 0.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 1.46 1.73 1.65 1.11 2.20 2.01 -
P/RPS 0.32 0.36 0.47 0.43 0.20 0.51 0.60 -9.93%
P/EPS 14.79 6.63 11.79 8.89 4.16 8.52 6.56 14.49%
EY 6.76 15.07 8.48 11.25 24.05 11.74 15.24 -12.65%
DY 4.62 4.11 3.34 3.64 4.05 0.00 0.00 -
P/NAPS 0.43 0.39 0.49 0.46 0.33 0.69 0.68 -7.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 25/02/11 25/02/10 25/02/09 25/02/08 14/02/07 -
Price 1.32 1.57 1.66 1.82 1.17 2.30 2.28 -
P/RPS 0.32 0.38 0.45 0.47 0.21 0.53 0.68 -11.79%
P/EPS 15.02 7.13 11.31 9.80 4.38 8.90 7.44 12.40%
EY 6.66 14.02 8.84 10.20 22.82 11.23 13.43 -11.02%
DY 4.55 3.82 3.48 3.30 3.85 0.00 0.00 -
P/NAPS 0.44 0.42 0.47 0.51 0.34 0.73 0.77 -8.89%

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