[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.4%
YoY- 73.67%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 243,210 152,651 76,657 336,543 248,206 152,758 81,738 106.73%
PBT 24,980 19,190 10,640 63,707 47,747 29,190 11,709 65.64%
Tax -6,571 -5,099 -2,858 -19,456 -14,823 -9,366 -4,000 39.18%
NP 18,409 14,091 7,782 44,251 32,924 19,824 7,709 78.56%
-
NP to SH 17,749 13,589 7,782 44,251 32,924 19,824 7,709 74.27%
-
Tax Rate 26.31% 26.57% 26.86% 30.54% 31.04% 32.09% 34.16% -
Total Cost 224,801 138,560 68,875 292,292 215,282 132,934 74,029 109.55%
-
Net Worth 284,066 278,801 274,019 270,570 259,845 246,658 233,698 13.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,410 - - - -
Div Payout % - - - 9.97% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 284,066 278,801 274,019 270,570 259,845 246,658 233,698 13.88%
NOSH 103,674 103,259 103,015 102,101 101,900 101,505 101,167 1.64%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.57% 9.23% 10.15% 13.15% 13.26% 12.98% 9.43% -
ROE 6.25% 4.87% 2.84% 16.35% 12.67% 8.04% 3.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 234.59 147.83 74.41 329.61 243.58 150.49 80.79 103.40%
EPS 17.12 13.16 7.33 43.34 32.31 19.53 7.62 71.45%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 2.74 2.70 2.66 2.65 2.55 2.43 2.31 12.04%
Adjusted Per Share Value based on latest NOSH - 102,229
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 123.12 77.28 38.81 170.37 125.65 77.33 41.38 106.73%
EPS 8.99 6.88 3.94 22.40 16.67 10.04 3.90 74.41%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 1.4381 1.4114 1.3872 1.3697 1.3154 1.2487 1.1831 13.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.65 2.30 2.66 2.91 2.38 2.31 2.46 -
P/RPS 0.70 1.56 3.57 0.88 0.98 1.53 3.04 -62.39%
P/EPS 9.64 17.48 35.21 6.71 7.37 11.83 32.28 -55.28%
EY 10.38 5.72 2.84 14.89 13.58 8.45 3.10 123.65%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 1.00 1.10 0.93 0.95 1.06 -31.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 -
Price 1.50 2.11 2.37 2.80 2.50 2.25 2.35 -
P/RPS 0.64 1.43 3.18 0.85 1.03 1.50 2.91 -63.53%
P/EPS 8.76 16.03 31.37 6.46 7.74 11.52 30.84 -56.75%
EY 11.41 6.24 3.19 15.48 12.92 8.68 3.24 131.29%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.55 0.78 0.89 1.06 0.98 0.93 1.02 -33.72%

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