[CHOOBEE] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -14.93%
YoY- -67.45%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 210,346 212,060 215,976 205,835 203,734 197,549 183,945 9.37%
PBT 19,966 17,238 18,185 12,325 15,112 21,334 26,280 -16.78%
Tax -5,851 -4,852 -4,855 -1,555 -2,672 -5,445 -7,036 -11.59%
NP 14,115 12,386 13,330 10,770 12,440 15,889 19,244 -18.71%
-
NP to SH 14,115 12,386 13,330 9,517 11,187 14,636 17,991 -14.97%
-
Tax Rate 29.30% 28.15% 26.70% 12.62% 17.68% 25.52% 26.77% -
Total Cost 196,231 199,674 202,646 195,065 191,294 181,660 164,701 12.42%
-
Net Worth 197,944 193,356 190,511 191,179 186,511 183,411 180,550 6.34%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 197,944 193,356 190,511 191,179 186,511 183,411 180,550 6.34%
NOSH 99,469 99,668 99,224 99,056 98,683 98,608 98,661 0.54%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.71% 5.84% 6.17% 5.23% 6.11% 8.04% 10.46% -
ROE 7.13% 6.41% 7.00% 4.98% 6.00% 7.98% 9.96% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 211.47 212.77 217.66 207.80 206.45 200.34 186.44 8.78%
EPS 14.19 12.43 13.43 9.61 11.34 14.84 18.24 -15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 1.92 1.93 1.89 1.86 1.83 5.76%
Adjusted Per Share Value based on latest NOSH - 99,056
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 106.48 107.35 109.34 104.20 103.14 100.01 93.12 9.37%
EPS 7.15 6.27 6.75 4.82 5.66 7.41 9.11 -14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0021 0.9788 0.9644 0.9678 0.9442 0.9285 0.914 6.34%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.40 1.45 1.23 1.03 1.12 1.11 1.32 -
P/RPS 0.66 0.68 0.57 0.50 0.54 0.55 0.71 -4.76%
P/EPS 9.87 11.67 9.16 10.72 9.88 7.48 7.24 23.01%
EY 10.14 8.57 10.92 9.33 10.12 13.37 13.81 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.64 0.53 0.59 0.60 0.72 -1.86%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 16/05/02 25/02/02 26/11/01 23/08/01 25/05/01 26/02/01 -
Price 1.40 1.55 1.30 1.22 1.20 1.04 1.37 -
P/RPS 0.66 0.73 0.60 0.59 0.58 0.52 0.73 -6.51%
P/EPS 9.87 12.47 9.68 12.70 10.59 7.01 7.51 20.04%
EY 10.14 8.02 10.33 7.88 9.45 14.27 13.31 -16.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.68 0.63 0.63 0.56 0.75 -4.50%

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