[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.24%
YoY- -62.44%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 449,656 346,167 237,104 109,929 448,710 335,232 229,463 56.27%
PBT 12,506 12,199 8,148 5,027 30,479 25,718 21,227 -29.60%
Tax -2,866 -3,377 -2,195 -1,483 -6,464 -5,069 -4,585 -26.78%
NP 9,640 8,822 5,953 3,544 24,015 20,649 16,642 -30.39%
-
NP to SH 9,640 8,822 5,953 3,544 24,015 20,649 16,642 -30.39%
-
Tax Rate 22.92% 27.68% 26.94% 29.50% 21.21% 19.71% 21.60% -
Total Cost 440,016 337,345 231,151 106,385 424,695 314,583 212,821 61.93%
-
Net Worth 408,681 407,336 404,498 406,742 403,616 400,326 395,874 2.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,538 6,534 6,541 - 6,545 6,544 6,543 -0.05%
Div Payout % 67.83% 74.07% 109.89% - 27.25% 31.70% 39.32% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 408,681 407,336 404,498 406,742 403,616 400,326 395,874 2.13%
NOSH 108,981 108,913 109,029 109,046 109,085 109,080 109,056 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.14% 2.55% 2.51% 3.22% 5.35% 6.16% 7.25% -
ROE 2.36% 2.17% 1.47% 0.87% 5.95% 5.16% 4.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 412.60 317.84 217.47 100.81 411.34 307.32 210.41 56.34%
EPS 8.85 8.10 5.46 3.25 22.02 18.93 15.26 -30.34%
DPS 6.00 6.00 6.00 0.00 6.00 6.00 6.00 0.00%
NAPS 3.75 3.74 3.71 3.73 3.70 3.67 3.63 2.18%
Adjusted Per Share Value based on latest NOSH - 109,046
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 227.63 175.24 120.03 55.65 227.15 169.71 116.16 56.27%
EPS 4.88 4.47 3.01 1.79 12.16 10.45 8.42 -30.37%
DPS 3.31 3.31 3.31 0.00 3.31 3.31 3.31 0.00%
NAPS 2.0689 2.0621 2.0477 2.0591 2.0433 2.0266 2.0041 2.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.34 1.44 1.52 1.46 1.35 1.62 -
P/RPS 0.32 0.42 0.66 1.51 0.35 0.44 0.77 -44.16%
P/EPS 14.70 16.54 26.37 46.77 6.63 7.13 10.62 24.07%
EY 6.80 6.04 3.79 2.14 15.08 14.02 9.42 -19.44%
DY 4.62 4.48 4.17 0.00 4.11 4.44 3.70 15.87%
P/NAPS 0.35 0.36 0.39 0.41 0.39 0.37 0.45 -15.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 24/08/12 25/05/12 27/02/12 18/11/11 26/08/11 -
Price 1.32 1.33 1.42 1.41 1.57 1.41 1.45 -
P/RPS 0.32 0.42 0.65 1.40 0.38 0.46 0.69 -39.94%
P/EPS 14.92 16.42 26.01 43.38 7.13 7.45 9.50 34.92%
EY 6.70 6.09 3.85 2.30 14.02 13.43 10.52 -25.87%
DY 4.55 4.51 4.23 0.00 3.82 4.26 4.14 6.46%
P/NAPS 0.35 0.36 0.38 0.38 0.42 0.38 0.40 -8.48%

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