[CHOOBEE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.0%
YoY- -52.55%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 371,856 356,758 354,259 352,258 339,906 329,037 331,547 7.95%
PBT 42,105 41,645 29,596 24,129 21,424 23,947 40,940 1.88%
Tax -9,402 -9,221 -6,517 -5,861 -5,522 -6,731 -11,204 -11.04%
NP 32,703 32,424 23,079 18,268 15,902 17,216 29,736 6.55%
-
NP to SH 32,703 32,424 23,116 18,147 15,510 16,824 29,307 7.59%
-
Tax Rate 22.33% 22.14% 22.02% 24.29% 25.77% 28.11% 27.37% -
Total Cost 339,153 324,334 331,180 333,990 324,004 311,821 301,811 8.09%
-
Net Worth 315,568 313,375 304,650 294,740 284,924 284,313 286,391 6.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 315,568 313,375 304,650 294,740 284,924 284,313 286,391 6.68%
NOSH 106,251 105,870 105,051 104,518 103,987 104,144 104,522 1.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.79% 9.09% 6.51% 5.19% 4.68% 5.23% 8.97% -
ROE 10.36% 10.35% 7.59% 6.16% 5.44% 5.92% 10.23% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 349.98 336.98 337.22 337.03 326.87 315.94 317.20 6.78%
EPS 30.78 30.63 22.00 17.36 14.92 16.15 28.04 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.96 2.90 2.82 2.74 2.73 2.74 5.52%
Adjusted Per Share Value based on latest NOSH - 104,518
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 188.25 180.60 179.34 178.33 172.07 166.57 167.84 7.95%
EPS 16.56 16.41 11.70 9.19 7.85 8.52 14.84 7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5975 1.5864 1.5423 1.4921 1.4424 1.4393 1.4498 6.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 2.01 1.54 1.60 1.59 1.34 1.65 -
P/RPS 0.61 0.60 0.46 0.47 0.49 0.42 0.52 11.23%
P/EPS 6.99 6.56 7.00 9.22 10.66 8.29 5.88 12.23%
EY 14.32 15.24 14.29 10.85 9.38 12.06 16.99 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.53 0.57 0.58 0.49 0.60 12.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 24/02/06 22/11/05 -
Price 2.31 2.28 1.62 1.53 1.56 1.44 1.50 -
P/RPS 0.66 0.68 0.48 0.45 0.48 0.46 0.47 25.42%
P/EPS 7.51 7.44 7.36 8.81 10.46 8.91 5.35 25.39%
EY 13.32 13.43 13.58 11.35 9.56 11.22 18.69 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.56 0.54 0.57 0.53 0.55 26.25%

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