[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -69.74%
YoY- 49.49%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 336,543 248,206 152,758 81,738 278,313 209,092 129,680 88.30%
PBT 63,707 47,747 29,190 11,709 35,276 26,168 17,494 135.77%
Tax -19,456 -14,823 -9,366 -4,000 -9,796 -6,670 -5,091 143.44%
NP 44,251 32,924 19,824 7,709 25,480 19,498 12,403 132.58%
-
NP to SH 44,251 32,924 19,824 7,709 25,480 19,498 12,403 132.58%
-
Tax Rate 30.54% 31.04% 32.09% 34.16% 27.77% 25.49% 29.10% -
Total Cost 292,292 215,282 132,934 74,029 252,833 189,594 117,277 83.31%
-
Net Worth 270,570 259,845 246,658 233,698 228,533 222,948 215,834 16.18%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,410 - - - 3,592 - - -
Div Payout % 9.97% - - - 14.10% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 270,570 259,845 246,658 233,698 228,533 222,948 215,834 16.18%
NOSH 102,101 101,900 101,505 101,167 99,796 99,530 99,462 1.75%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.15% 13.26% 12.98% 9.43% 9.16% 9.33% 9.56% -
ROE 16.35% 12.67% 8.04% 3.30% 11.15% 8.75% 5.75% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 329.61 243.58 150.49 80.79 278.88 210.08 130.38 85.05%
EPS 43.34 32.31 19.53 7.62 25.53 19.59 12.47 128.58%
DPS 4.32 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 2.65 2.55 2.43 2.31 2.29 2.24 2.17 14.18%
Adjusted Per Share Value based on latest NOSH - 101,167
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 170.37 125.65 77.33 41.38 140.89 105.85 65.65 88.30%
EPS 22.40 16.67 10.04 3.90 12.90 9.87 6.28 132.55%
DPS 2.23 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 1.3697 1.3154 1.2487 1.1831 1.1569 1.1286 1.0926 16.18%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.91 2.38 2.31 2.46 1.95 1.63 1.42 -
P/RPS 0.88 0.98 1.53 3.04 0.70 0.78 1.09 -13.24%
P/EPS 6.71 7.37 11.83 32.28 7.64 8.32 11.39 -29.61%
EY 14.89 13.58 8.45 3.10 13.09 12.02 8.78 41.98%
DY 1.48 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.10 0.93 0.95 1.06 0.85 0.73 0.65 41.78%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 22/08/03 -
Price 2.80 2.50 2.25 2.35 2.16 1.90 1.53 -
P/RPS 0.85 1.03 1.50 2.91 0.77 0.90 1.17 -19.10%
P/EPS 6.46 7.74 11.52 30.84 8.46 9.70 12.27 -34.67%
EY 15.48 12.92 8.68 3.24 11.82 10.31 8.15 53.07%
DY 1.54 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.06 0.98 0.93 1.02 0.94 0.85 0.71 30.46%

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