[CHOOBEE] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1.92%
YoY- 49.93%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 494,270 469,070 449,655 448,710 401,832 404,418 580,058 -2.63%
PBT 16,756 23,292 12,505 30,478 23,559 26,432 37,800 -12.67%
Tax -4,630 -873 -2,865 -6,463 -7,541 -6,938 -9,540 -11.34%
NP 12,126 22,419 9,640 24,015 16,018 19,494 28,260 -13.14%
-
NP to SH 12,126 22,419 9,640 24,015 16,018 19,494 28,260 -13.14%
-
Tax Rate 27.63% 3.75% 22.91% 21.21% 32.01% 26.25% 25.24% -
Total Cost 482,144 446,651 440,015 424,695 385,814 384,924 551,798 -2.22%
-
Net Worth 432,636 425,948 329,062 403,724 384,167 372,801 359,854 3.11%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 13,052 5,452 6,537 6,540 6,298 6,314 4,762 18.28%
Div Payout % 107.64% 24.32% 67.82% 27.24% 39.32% 32.39% 16.85% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 432,636 425,948 329,062 403,724 384,167 372,801 359,854 3.11%
NOSH 108,976 108,938 109,687 109,114 109,138 105,014 105,839 0.48%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.45% 4.78% 2.14% 5.35% 3.99% 4.82% 4.87% -
ROE 2.80% 5.26% 2.93% 5.95% 4.17% 5.23% 7.85% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 453.56 430.58 409.94 411.23 368.19 385.11 548.05 -3.10%
EPS 11.13 20.58 8.79 22.01 14.68 18.56 26.70 -13.56%
DPS 12.00 5.00 6.00 6.00 5.77 6.00 4.50 17.75%
NAPS 3.97 3.91 3.00 3.70 3.52 3.55 3.40 2.61%
Adjusted Per Share Value based on latest NOSH - 109,114
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 250.22 237.46 227.63 227.15 203.42 204.73 293.65 -2.63%
EPS 6.14 11.35 4.88 12.16 8.11 9.87 14.31 -13.14%
DPS 6.61 2.76 3.31 3.31 3.19 3.20 2.41 18.30%
NAPS 2.1902 2.1563 1.6658 2.0438 1.9448 1.8873 1.8217 3.11%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.70 1.57 1.30 1.46 1.73 1.65 1.11 -
P/RPS 0.37 0.36 0.32 0.36 0.47 0.43 0.20 10.79%
P/EPS 15.28 7.63 14.79 6.63 11.79 8.89 4.16 24.20%
EY 6.55 13.11 6.76 15.07 8.48 11.25 24.05 -19.48%
DY 7.06 3.18 4.62 4.11 3.34 3.64 4.05 9.69%
P/NAPS 0.43 0.40 0.43 0.39 0.49 0.46 0.33 4.50%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 21/02/14 22/02/13 27/02/12 25/02/11 25/02/10 25/02/09 -
Price 1.55 1.61 1.32 1.57 1.66 1.82 1.17 -
P/RPS 0.34 0.37 0.32 0.38 0.45 0.47 0.21 8.35%
P/EPS 13.93 7.82 15.02 7.13 11.31 9.80 4.38 21.25%
EY 7.18 12.78 6.66 14.02 8.84 10.20 22.82 -17.52%
DY 7.74 3.11 4.55 3.82 3.48 3.30 3.85 12.33%
P/NAPS 0.39 0.41 0.44 0.42 0.47 0.51 0.34 2.31%

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