[CHOOBEE] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.86%
YoY- 110.85%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 410,126 518,073 515,357 371,856 339,906 331,462 305,223 5.04%
PBT 45,101 13,390 46,169 42,105 21,424 62,638 40,072 1.98%
Tax -9,568 -6,686 -9,120 -9,402 -5,522 -18,314 -12,041 -3.75%
NP 35,533 6,704 37,049 32,703 15,902 44,324 28,031 4.02%
-
NP to SH 35,533 6,704 37,049 32,703 15,510 44,324 28,031 4.02%
-
Tax Rate 21.21% 49.93% 19.75% 22.33% 25.77% 29.24% 30.05% -
Total Cost 374,593 511,369 478,308 339,153 324,004 287,138 277,192 5.14%
-
Net Worth 384,655 350,067 348,289 315,568 284,924 274,019 233,698 8.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 6,314 4,762 - - - - - -
Div Payout % 17.77% 71.04% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 384,655 350,067 348,289 315,568 284,924 274,019 233,698 8.65%
NOSH 105,097 105,760 106,185 106,251 103,987 103,015 101,167 0.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.66% 1.29% 7.19% 8.79% 4.68% 13.37% 9.18% -
ROE 9.24% 1.92% 10.64% 10.36% 5.44% 16.18% 11.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 390.24 489.85 485.34 349.98 326.87 321.76 301.70 4.38%
EPS 33.81 6.34 34.89 30.78 14.92 43.03 27.71 3.37%
DPS 6.00 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.31 3.28 2.97 2.74 2.66 2.31 7.96%
Adjusted Per Share Value based on latest NOSH - 106,251
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 209.21 264.28 262.89 189.69 173.39 169.09 155.70 5.04%
EPS 18.13 3.42 18.90 16.68 7.91 22.61 14.30 4.03%
DPS 3.22 2.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9622 1.7858 1.7767 1.6098 1.4535 1.3978 1.1921 8.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.78 1.11 1.98 2.15 1.59 2.66 2.46 -
P/RPS 0.46 0.23 0.41 0.61 0.49 0.83 0.82 -9.18%
P/EPS 5.26 17.51 5.67 6.99 10.66 6.18 8.88 -8.35%
EY 18.99 5.71 17.62 14.32 9.38 16.18 11.26 9.09%
DY 3.37 4.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.60 0.72 0.58 1.00 1.06 -12.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 25/05/09 23/05/08 17/05/07 19/05/06 27/05/05 14/05/04 -
Price 1.81 1.56 2.12 2.31 1.56 2.37 2.35 -
P/RPS 0.46 0.32 0.44 0.66 0.48 0.74 0.78 -8.42%
P/EPS 5.35 24.61 6.08 7.51 10.46 5.51 8.48 -7.38%
EY 18.68 4.06 16.46 13.32 9.56 18.15 11.79 7.96%
DY 3.31 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.65 0.78 0.57 0.89 1.02 -11.49%

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