[CHOOBEE] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.58%
YoY- -18.96%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 446,976 458,926 435,976 401,769 408,229 395,372 398,292 7.98%
PBT 34,290 42,454 48,196 23,559 25,557 45,674 53,240 -25.40%
Tax -6,758 -9,170 -10,452 -7,762 -8,086 -9,012 -9,940 -22.66%
NP 27,532 33,284 37,744 15,797 17,470 36,662 43,300 -26.03%
-
NP to SH 27,532 33,284 37,744 15,797 17,470 36,662 43,300 -26.03%
-
Tax Rate 19.71% 21.60% 21.69% 32.95% 31.64% 19.73% 18.67% -
Total Cost 419,444 425,642 398,232 385,972 390,758 358,710 354,992 11.75%
-
Net Worth 400,326 395,874 388,798 375,615 370,739 387,629 384,655 2.69%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,726 13,086 - 6,402 8,474 12,605 - -
Div Payout % 31.70% 39.32% - 40.53% 48.50% 34.38% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 400,326 395,874 388,798 375,615 370,739 387,629 384,655 2.69%
NOSH 109,080 109,056 109,212 106,708 105,925 105,048 105,097 2.50%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.16% 7.25% 8.66% 3.93% 4.28% 9.27% 10.87% -
ROE 6.88% 8.41% 9.71% 4.21% 4.71% 9.46% 11.26% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 409.77 420.82 399.20 376.51 385.39 376.37 378.98 5.34%
EPS 25.24 30.52 34.56 14.80 16.49 34.90 41.20 -27.84%
DPS 8.00 12.00 0.00 6.00 8.00 12.00 0.00 -
NAPS 3.67 3.63 3.56 3.52 3.50 3.69 3.66 0.18%
Adjusted Per Share Value based on latest NOSH - 109,138
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 226.28 232.33 220.71 203.39 206.66 200.15 201.63 7.98%
EPS 13.94 16.85 19.11 8.00 8.84 18.56 21.92 -26.02%
DPS 4.42 6.63 0.00 3.24 4.29 6.38 0.00 -
NAPS 2.0266 2.0041 1.9682 1.9015 1.8768 1.9623 1.9473 2.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.35 1.62 1.70 1.73 1.91 1.80 1.78 -
P/RPS 0.33 0.38 0.43 0.46 0.50 0.48 0.47 -20.98%
P/EPS 5.35 5.31 4.92 11.69 11.58 5.16 4.32 15.30%
EY 18.70 18.84 20.33 8.56 8.64 19.39 23.15 -13.25%
DY 5.93 7.41 0.00 3.47 4.19 6.67 0.00 -
P/NAPS 0.37 0.45 0.48 0.49 0.55 0.49 0.49 -17.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 27/05/11 25/02/11 26/11/10 20/08/10 14/05/10 -
Price 1.41 1.45 1.65 1.66 1.95 1.88 1.81 -
P/RPS 0.34 0.34 0.41 0.44 0.51 0.50 0.48 -20.52%
P/EPS 5.59 4.75 4.77 11.21 11.82 5.39 4.39 17.46%
EY 17.90 21.05 20.95 8.92 8.46 18.56 22.76 -14.78%
DY 5.67 8.28 0.00 3.61 4.10 6.38 0.00 -
P/NAPS 0.38 0.40 0.46 0.47 0.56 0.51 0.49 -15.57%

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