[CHOOBEE] YoY TTM Result on 31-Mar-2000 [#1]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

19-May-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Mar-2000 [#1]

Profit Trend

QoQ--%

YoY--%

Quarter Report

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	215,939	212,060	197,549	129,959	18.44%
YoY %	1.83%	7.35%	52.01%	-	-
Horiz. %	166.16%	163.17%	152.01%	100.00%	-
PBT	24,596	17,238	21,334	32,305	-8.68%
YoY %	42.68%	-19.20%	-33.96%	-	-
Horiz. %	76.14%	53.36%	66.04%	100.00%	-
Tax	-4,820	-4,852	-5,445	-3,733	8.89%
YoY %	0.66%	10.89%	-45.86%	-	-
Horiz. %	129.12%	129.98%	145.86%	100.00%	-
NP	19,776	12,386	15,889	28,572	-11.54%
YoY %	59.66%	-22.05%	-44.39%	-	-
Horiz. %	69.21%	43.35%	55.61%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	19,776	12,386	14,636	28,572	-11.54%
YoY %	59.66%	-15.37%	-48.78%	-	-
Horiz. %	69.21%	43.35%	51.22%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	19.60%	28.15%	25.52%	11.56%	-
YoY %	-30.37%	10.31%	120.76%	-	-
Horiz. %	169.55%	243.51%	220.76%	100.00%	-
Total Cost	196,163	199,674	181,660	101,387	24.60%
YoY %	-1.76%	9.92%	79.17%	-	-
Horiz. %	193.48%	196.94%	179.17%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	208,664	193,356	183,411	176,330	5.77%
YoY %	7.92%	5.42%	4.02%	-	-
Horiz. %	118.34%	109.66%	104.02%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	208,664	193,356	183,411	176,330	5.77%
YoY %	7.92%	5.42%	4.02%	-	-
Horiz. %	118.34%	109.66%	104.02%	100.00%	-
NOSH	99,364	99,668	98,608	100,187	-0.27%
YoY %	-0.31%	1.07%	-1.58%	-	-
Horiz. %	99.18%	99.48%	98.42%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	9.16%	5.84%	8.04%	21.99%	-
YoY %	56.85%	-27.36%	-63.44%	-	-
Horiz. %	41.66%	26.56%	36.56%	100.00%	-
ROE	9.48%	6.41%	7.98%	16.20%	-
YoY %	47.89%	-19.67%	-50.74%	-	-
Horiz. %	58.52%	39.57%	49.26%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	217.32	212.77	200.34	129.72	18.76%
YoY %	2.14%	6.20%	54.44%	-	-
Horiz. %	167.53%	164.02%	154.44%	100.00%	-
EPS	19.90	12.43	14.84	28.52	-11.30%
YoY %	60.10%	-16.24%	-47.97%	-	-
Horiz. %	69.78%	43.58%	52.03%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	2.10	1.94	1.86	1.76	6.06%
YoY %	8.25%	4.30%	5.68%	-	-
Horiz. %	119.32%	110.23%	105.68%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 100,187
RPS	109.32	107.35	100.01	65.79	18.44%
YoY %	1.84%	7.34%	52.01%	-	-
Horiz. %	166.17%	163.17%	152.01%	100.00%	-
EPS	10.01	6.27	7.41	14.46	-11.53%
YoY %	59.65%	-15.38%	-48.76%	-	-
Horiz. %	69.23%	43.36%	51.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	1.0563	0.9788	0.9285	0.8927	5.76%
YoY %	7.92%	5.42%	4.01%	-	-
Horiz. %	118.33%	109.64%	104.01%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.16	1.45	1.11	2.19	-
P/RPS	0.53	0.68	0.55	1.69	-32.05%
YoY %	-22.06%	23.64%	-67.46%	-	-
Horiz. %	31.36%	40.24%	32.54%	100.00%	-
P/EPS	5.83	11.67	7.48	7.68	-8.77%
YoY %	-50.04%	56.02%	-2.60%	-	-
Horiz. %	75.91%	151.95%	97.40%	100.00%	-
EY	17.16	8.57	13.37	13.02	9.63%
YoY %	100.23%	-35.90%	2.69%	-	-
Horiz. %	131.80%	65.82%	102.69%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.55	0.75	0.60	1.24	-23.73%
YoY %	-26.67%	25.00%	-51.61%	-	-
Horiz. %	44.35%	60.48%	48.39%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	19/05/03	16/05/02	25/05/01	-	-
Price	1.25	1.55	1.04	0.00	-
P/RPS	0.58	0.73	0.52	0.00	-
YoY %	-20.55%	40.38%	0.00%	-	-
Horiz. %	111.54%	140.38%	100.00%	-	-
P/EPS	6.28	12.47	7.01	0.00	-
YoY %	-49.64%	77.89%	0.00%	-	-
Horiz. %	89.59%	177.89%	100.00%	-	-
EY	15.92	8.02	14.27	0.00	-
YoY %	98.50%	-43.80%	0.00%	-	-
Horiz. %	111.56%	56.20%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.60	0.80	0.56	0.00	-
YoY %	-25.00%	42.86%	0.00%	-	-
Horiz. %	107.14%	142.86%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos