[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 545.65%
YoY- -76.43%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 395,372 398,292 404,418 401,352 397,822 375,460 580,057 -22.60%
PBT 45,674 53,240 26,432 24,936 3,646 -21,436 37,800 13.48%
Tax -9,012 -9,940 -6,938 -8,549 -1,108 580 -9,540 -3.73%
NP 36,662 43,300 19,494 16,386 2,538 -20,856 28,260 19.00%
-
NP to SH 36,662 43,300 19,494 16,386 2,538 -20,856 28,260 19.00%
-
Tax Rate 19.73% 18.67% 26.25% 34.28% 30.39% - 25.24% -
Total Cost 358,710 354,992 384,924 384,965 395,284 396,316 551,797 -25.01%
-
Net Worth 387,629 384,655 374,276 367,432 356,377 350,067 360,811 4.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,605 - 6,325 8,446 12,689 - 4,775 91.34%
Div Payout % 34.38% - 32.45% 51.55% 500.00% - 16.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 387,629 384,655 374,276 367,432 356,377 350,067 360,811 4.90%
NOSH 105,048 105,097 105,429 105,584 105,749 105,760 106,120 -0.67%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.27% 10.87% 4.82% 4.08% 0.64% -5.55% 4.87% -
ROE 9.46% 11.26% 5.21% 4.46% 0.71% -5.96% 7.83% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 376.37 378.98 383.59 380.13 376.19 355.01 546.60 -22.07%
EPS 34.90 41.20 18.49 15.52 2.40 -19.72 26.63 19.81%
DPS 12.00 0.00 6.00 8.00 12.00 0.00 4.50 92.64%
NAPS 3.69 3.66 3.55 3.48 3.37 3.31 3.40 5.62%
Adjusted Per Share Value based on latest NOSH - 105,162
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 200.15 201.63 204.73 203.18 201.39 190.07 293.65 -22.60%
EPS 18.56 21.92 9.87 8.30 1.28 -10.56 14.31 18.98%
DPS 6.38 0.00 3.20 4.28 6.42 0.00 2.42 91.17%
NAPS 1.9623 1.9473 1.8947 1.8601 1.8041 1.7722 1.8266 4.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.78 1.65 1.50 1.50 1.11 1.11 -
P/RPS 0.48 0.47 0.43 0.39 0.40 0.31 0.20 79.54%
P/EPS 5.16 4.32 8.92 9.66 62.50 -5.63 4.17 15.30%
EY 19.39 23.15 11.21 10.35 1.60 -17.77 23.99 -13.26%
DY 6.67 0.00 3.64 5.33 8.00 0.00 4.05 39.58%
P/NAPS 0.49 0.49 0.46 0.43 0.45 0.34 0.33 30.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 14/05/10 25/02/10 20/11/09 20/08/09 25/05/09 25/02/09 -
Price 1.88 1.81 1.82 1.50 1.60 1.56 1.17 -
P/RPS 0.50 0.48 0.47 0.39 0.43 0.44 0.21 78.59%
P/EPS 5.39 4.39 9.84 9.66 66.67 -7.91 4.39 14.70%
EY 18.56 22.76 10.16 10.35 1.50 -12.64 22.76 -12.74%
DY 6.38 0.00 3.30 5.33 7.50 0.00 3.85 40.16%
P/NAPS 0.51 0.49 0.51 0.43 0.47 0.47 0.34 31.13%

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