[CHOOBEE] QoQ Cumulative 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- 20.56%
YoY- -18.96%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 335,232 229,463 108,994 401,769 306,172 197,686 99,573 124.46%
PBT 25,718 21,227 12,049 23,559 19,168 22,837 13,310 55.07%
Tax -5,069 -4,585 -2,613 -7,762 -6,065 -4,506 -2,485 60.77%
NP 20,649 16,642 9,436 15,797 13,103 18,331 10,825 53.74%
-
NP to SH 20,649 16,642 9,436 15,797 13,103 18,331 10,825 53.74%
-
Tax Rate 19.71% 21.60% 21.69% 32.95% 31.64% 19.73% 18.67% -
Total Cost 314,583 212,821 99,558 385,972 293,069 179,355 88,748 132.30%
-
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 6,544 6,543 - 6,402 6,355 6,302 - -
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 5.16% 4.20% 2.43% 4.21% 3.53% 4.73% 2.81% -
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 307.32 210.41 99.80 376.51 289.04 188.19 94.74 118.97%
EPS 18.93 15.26 8.64 14.80 12.37 17.45 10.30 49.98%
DPS 6.00 6.00 0.00 6.00 6.00 6.00 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 169.71 116.16 55.18 203.39 155.00 100.08 50.41 124.46%
EPS 10.45 8.42 4.78 8.00 6.63 9.28 5.48 53.71%
DPS 3.31 3.31 0.00 3.24 3.22 3.19 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 0.44 0.77 1.70 0.46 0.66 0.96 1.88 -61.98%
P/EPS 7.13 10.62 19.68 11.69 15.44 10.32 17.28 -44.54%
EY 14.02 9.42 5.08 8.56 6.48 9.69 5.79 80.22%
DY 4.44 3.70 0.00 3.47 3.14 3.33 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 0.46 0.69 1.65 0.44 0.67 1.00 1.91 -61.25%
P/EPS 7.45 9.50 19.10 11.21 15.76 10.77 17.57 -43.53%
EY 13.43 10.52 5.24 8.92 6.34 9.28 5.69 77.18%
DY 4.26 4.14 0.00 3.61 3.08 3.19 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