[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 74.87%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 219,312 210,645 213,508 203,098 198,136 215,976 216,297 0.92%
PBT 27,656 21,019 22,750 21,286 13,348 18,186 19,162 27.74%
Tax -7,028 -4,297 -6,470 -6,576 -4,936 -4,854 -4,801 28.95%
NP 20,628 16,722 16,280 14,710 8,412 13,332 14,361 27.33%
-
NP to SH 20,628 16,722 16,280 14,710 8,412 13,332 14,361 27.33%
-
Tax Rate 25.41% 20.44% 28.44% 30.89% 36.98% 26.69% 25.05% -
Total Cost 198,684 193,923 197,228 188,388 189,724 202,644 201,936 -1.07%
-
Net Worth 208,664 206,923 202,837 197,789 193,356 190,457 191,066 6.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,297 - - - - - -
Div Payout % - 25.70% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 208,664 206,923 202,837 197,789 193,356 190,457 191,066 6.05%
NOSH 99,364 99,482 99,429 99,391 99,668 99,196 98,998 0.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.41% 7.94% 7.63% 7.24% 4.25% 6.17% 6.64% -
ROE 9.89% 8.08% 8.03% 7.44% 4.35% 7.00% 7.52% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 220.72 211.74 214.73 204.34 198.80 217.73 218.49 0.67%
EPS 20.76 16.81 16.37 14.80 8.44 13.44 14.51 26.99%
DPS 0.00 4.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.08 2.04 1.99 1.94 1.92 1.93 5.79%
Adjusted Per Share Value based on latest NOSH - 99,469
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 111.02 106.64 108.09 102.82 100.30 109.34 109.50 0.92%
EPS 10.44 8.47 8.24 7.45 4.26 6.75 7.27 27.31%
DPS 0.00 2.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0563 1.0475 1.0268 1.0013 0.9788 0.9642 0.9672 6.05%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.16 1.28 1.30 1.40 1.45 1.23 1.03 -
P/RPS 0.53 0.60 0.61 0.69 0.73 0.56 0.47 8.34%
P/EPS 5.59 7.61 7.94 9.46 17.18 9.15 7.10 -14.74%
EY 17.90 13.13 12.59 10.57 5.82 10.93 14.08 17.37%
DY 0.00 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.64 0.70 0.75 0.64 0.53 2.50%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 24/02/03 14/11/02 15/08/02 16/05/02 25/02/02 26/11/01 -
Price 1.25 1.17 1.26 1.40 1.55 1.30 1.22 -
P/RPS 0.57 0.55 0.59 0.69 0.78 0.60 0.56 1.18%
P/EPS 6.02 6.96 7.70 9.46 18.36 9.67 8.41 -19.99%
EY 16.61 14.37 12.99 10.57 5.45 10.34 11.89 24.99%
DY 0.00 3.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.62 0.70 0.80 0.68 0.63 -3.20%

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