[CHOOBEE] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.42%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 604,808 590,931 515,357 462,131 421,990 384,962 371,856 38.17%
PBT 72,384 74,012 46,169 35,695 36,673 40,343 42,105 43.36%
Tax -12,201 -13,243 -9,120 -8,241 -9,102 -9,172 -9,402 18.91%
NP 60,183 60,769 37,049 27,454 27,571 31,171 32,703 50.00%
-
NP to SH 60,183 60,769 37,049 27,454 27,571 31,171 32,703 50.00%
-
Tax Rate 16.86% 17.89% 19.75% 23.09% 24.82% 22.74% 22.33% -
Total Cost 544,625 530,162 478,308 434,677 394,419 353,791 339,153 37.01%
-
Net Worth 384,809 379,149 348,289 336,917 328,550 323,135 315,568 14.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 384,809 379,149 348,289 336,917 328,550 323,135 315,568 14.09%
NOSH 106,301 106,204 106,185 106,283 106,326 106,294 106,251 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.95% 10.28% 7.19% 5.94% 6.53% 8.10% 8.79% -
ROE 15.64% 16.03% 10.64% 8.15% 8.39% 9.65% 10.36% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 568.96 556.41 485.34 434.81 396.88 362.17 349.98 38.13%
EPS 56.62 57.22 34.89 25.83 25.93 29.33 30.78 49.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.57 3.28 3.17 3.09 3.04 2.97 14.06%
Adjusted Per Share Value based on latest NOSH - 106,283
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 306.18 299.15 260.89 233.95 213.63 194.88 188.25 38.17%
EPS 30.47 30.76 18.76 13.90 13.96 15.78 16.56 49.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.948 1.9194 1.7632 1.7056 1.6632 1.6358 1.5975 14.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.93 2.10 1.98 2.20 2.11 2.38 2.15 -
P/RPS 0.34 0.38 0.41 0.51 0.53 0.66 0.61 -32.20%
P/EPS 3.41 3.67 5.67 8.52 8.14 8.12 6.99 -37.94%
EY 29.33 27.25 17.62 11.74 12.29 12.32 14.32 61.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.69 0.68 0.78 0.72 -18.42%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 -
Price 1.18 2.00 2.12 2.30 2.13 2.10 2.31 -
P/RPS 0.21 0.36 0.44 0.53 0.54 0.58 0.66 -53.29%
P/EPS 2.08 3.50 6.08 8.90 8.21 7.16 7.51 -57.41%
EY 47.98 28.61 16.46 11.23 12.17 13.96 13.32 134.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.56 0.65 0.73 0.69 0.69 0.78 -43.55%

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