[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -40.27%
YoY- -12.83%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 448,710 335,232 229,463 108,994 401,769 306,172 197,686 72.45%
PBT 30,479 25,718 21,227 12,049 23,559 19,168 22,837 21.15%
Tax -6,464 -5,069 -4,585 -2,613 -7,762 -6,065 -4,506 27.11%
NP 24,015 20,649 16,642 9,436 15,797 13,103 18,331 19.66%
-
NP to SH 24,015 20,649 16,642 9,436 15,797 13,103 18,331 19.66%
-
Tax Rate 21.21% 19.71% 21.60% 21.69% 32.95% 31.64% 19.73% -
Total Cost 424,695 314,583 212,821 99,558 385,972 293,069 179,355 77.37%
-
Net Worth 403,616 400,326 395,874 388,798 375,615 370,739 387,629 2.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,545 6,544 6,543 - 6,402 6,355 6,302 2.54%
Div Payout % 27.25% 31.70% 39.32% - 40.53% 48.50% 34.38% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 403,616 400,326 395,874 388,798 375,615 370,739 387,629 2.72%
NOSH 109,085 109,080 109,056 109,212 106,708 105,925 105,048 2.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.35% 6.16% 7.25% 8.66% 3.93% 4.28% 9.27% -
ROE 5.95% 5.16% 4.20% 2.43% 4.21% 3.53% 4.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 411.34 307.32 210.41 99.80 376.51 289.04 188.19 68.18%
EPS 22.02 18.93 15.26 8.64 14.80 12.37 17.45 16.72%
DPS 6.00 6.00 6.00 0.00 6.00 6.00 6.00 0.00%
NAPS 3.70 3.67 3.63 3.56 3.52 3.50 3.69 0.18%
Adjusted Per Share Value based on latest NOSH - 109,212
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 227.15 169.71 116.16 55.18 203.39 155.00 100.08 72.44%
EPS 12.16 10.45 8.42 4.78 8.00 6.63 9.28 19.68%
DPS 3.31 3.31 3.31 0.00 3.24 3.22 3.19 2.48%
NAPS 2.0433 2.0266 2.0041 1.9682 1.9015 1.8768 1.9623 2.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.46 1.35 1.62 1.70 1.73 1.91 1.80 -
P/RPS 0.35 0.44 0.77 1.70 0.46 0.66 0.96 -48.87%
P/EPS 6.63 7.13 10.62 19.68 11.69 15.44 10.32 -25.48%
EY 15.08 14.02 9.42 5.08 8.56 6.48 9.69 34.18%
DY 4.11 4.44 3.70 0.00 3.47 3.14 3.33 15.01%
P/NAPS 0.39 0.37 0.45 0.48 0.49 0.55 0.49 -14.08%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 26/08/11 27/05/11 25/02/11 26/11/10 20/08/10 -
Price 1.57 1.41 1.45 1.65 1.66 1.95 1.88 -
P/RPS 0.38 0.46 0.69 1.65 0.44 0.67 1.00 -47.44%
P/EPS 7.13 7.45 9.50 19.10 11.21 15.76 10.77 -23.98%
EY 14.02 13.43 10.52 5.24 8.92 6.34 9.28 31.56%
DY 3.82 4.26 4.14 0.00 3.61 3.08 3.19 12.72%
P/NAPS 0.42 0.38 0.40 0.46 0.47 0.56 0.51 -12.10%

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