[CHOOBEE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD

Announcement Date

25-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -21.12%

YoY- -17.83%

Quarter Report

Q4 2010 Financial Statements.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	430,892	433,609	411,253	401,832	409,576	403,193	410,126	3.34%
YoY %	-0.63%	5.44%	2.34%	-1.89%	1.58%	-1.69%	-	-
Horiz. %	105.06%	105.73%	100.27%	97.98%	99.87%	98.31%	100.00%	-
PBT	30,108	21,949	22,298	23,559	26,899	47,446	45,101	-23.59%
YoY %	37.17%	-1.57%	-5.35%	-12.42%	-43.31%	5.20%	-	-
Horiz. %	66.76%	48.67%	49.44%	52.24%	59.64%	105.20%	100.00%	-
Tax	-6,545	-7,620	-7,669	-7,541	-6,591	-10,890	-9,568	-22.34%
YoY %	14.11%	0.64%	-1.70%	-14.41%	39.48%	-13.82%	-	-
Horiz. %	68.41%	79.64%	80.15%	78.81%	68.89%	113.82%	100.00%	-
NP	23,563	14,329	14,629	16,018	20,308	36,556	35,533	-23.93%
YoY %	64.44%	-2.05%	-8.67%	-21.12%	-44.45%	2.88%	-	-
Horiz. %	66.31%	40.33%	41.17%	45.08%	57.15%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,563	14,329	14,629	16,018	20,308	36,556	35,533	-23.93%
YoY %	64.44%	-2.05%	-8.67%	-21.12%	-44.45%	2.88%	-	-
Horiz. %	66.31%	40.33%	41.17%	45.08%	57.15%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	34.72%	34.39%	32.01%	24.50%	22.95%	21.21%	-
YoY %	-37.38%	0.96%	7.44%	30.65%	6.75%	8.20%	-	-
Horiz. %	102.50%	163.70%	162.14%	150.92%	115.51%	108.20%	100.00%	-
Total Cost	407,329	419,280	396,624	385,814	389,268	366,637	374,593	5.73%
YoY %	-2.85%	5.71%	2.80%	-0.89%	6.17%	-2.12%	-	-
Horiz. %	108.74%	111.93%	105.88%	103.00%	103.92%	97.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,611	395,730	388,798	384,167	396,843	387,372	384,655	2.57%
YoY %	0.98%	1.78%	1.21%	-3.19%	2.44%	0.71%	-	-
Horiz. %	103.89%	102.88%	101.08%	99.87%	103.17%	100.71%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	6,540	6,540	6,298	6,298	6,298	6,298	6,314	2.37%
YoY %	0.00%	3.84%	0.00%	0.00%	0.00%	-0.25%	-	-
Horiz. %	103.58%	103.58%	99.75%	99.75%	99.75%	99.75%	100.00%	-
Div Payout %	27.76%	45.65%	43.06%	39.32%	31.02%	17.23%	17.77%	-
YoY %	-39.19%	6.01%	9.51%	26.76%	80.03%	-3.04%	-	-
Horiz. %	156.22%	256.89%	242.32%	221.27%	174.56%	96.96%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	399,611	395,730	388,798	384,167	396,843	387,372	384,655	2.57%
YoY %	0.98%	1.78%	1.21%	-3.19%	2.44%	0.71%	-	-
Horiz. %	103.89%	102.88%	101.08%	99.87%	103.17%	100.71%	100.00%	-
NOSH	108,885	109,016	109,212	109,138	113,383	104,979	105,097	2.38%
YoY %	-0.12%	-0.18%	0.07%	-3.74%	8.01%	-0.11%	-	-
Horiz. %	103.60%	103.73%	103.92%	103.85%	107.88%	99.89%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	5.47%	3.30%	3.56%	3.99%	4.96%	9.07%	8.66%	-
YoY %	65.76%	-7.30%	-10.78%	-19.56%	-45.31%	4.73%	-	-
Horiz. %	63.16%	38.11%	41.11%	46.07%	57.27%	104.73%	100.00%	-
ROE	5.90%	3.62%	3.76%	4.17%	5.12%	9.44%	9.24%	-
YoY %	62.98%	-3.72%	-9.83%	-18.55%	-45.76%	2.16%	-	-
Horiz. %	63.85%	39.18%	40.69%	45.13%	55.41%	102.16%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	395.73	397.75	376.56	368.19	361.23	384.07	390.24	0.93%
YoY %	-0.51%	5.63%	2.27%	1.93%	-5.95%	-1.58%	-	-
Horiz. %	101.41%	101.92%	96.49%	94.35%	92.57%	98.42%	100.00%	-
EPS	21.64	13.14	13.39	14.68	17.91	34.82	33.81	-25.71%
YoY %	64.69%	-1.87%	-8.79%	-18.03%	-48.56%	2.99%	-	-
Horiz. %	64.00%	38.86%	39.60%	43.42%	52.97%	102.99%	100.00%	-
DPS	6.00	6.00	5.77	5.77	5.56	6.00	6.00	0.00%
YoY %	0.00%	3.99%	0.00%	3.78%	-7.33%	0.00%	-	-
Horiz. %	100.00%	100.00%	96.17%	96.17%	92.67%	100.00%	100.00%	-
NAPS	3.67	3.63	3.56	3.52	3.50	3.69	3.66	0.18%
YoY %	1.10%	1.97%	1.14%	0.57%	-5.15%	0.82%	-	-
Horiz. %	100.27%	99.18%	97.27%	96.17%	95.63%	100.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 109,138
RPS	218.13	219.51	208.19	203.42	207.34	204.11	207.62	3.34%
YoY %	-0.63%	5.44%	2.34%	-1.89%	1.58%	-1.69%	-	-
Horiz. %	105.06%	105.73%	100.27%	97.98%	99.87%	98.31%	100.00%	-
EPS	11.93	7.25	7.41	8.11	10.28	18.51	17.99	-23.93%
YoY %	64.55%	-2.16%	-8.63%	-21.11%	-44.46%	2.89%	-	-
Horiz. %	66.31%	40.30%	41.19%	45.08%	57.14%	102.89%	100.00%	-
DPS	3.31	3.31	3.19	3.19	3.19	3.19	3.20	2.27%
YoY %	0.00%	3.76%	0.00%	0.00%	0.00%	-0.31%	-	-
Horiz. %	103.44%	103.44%	99.69%	99.69%	99.69%	99.69%	100.00%	-
NAPS	2.023	2.0033	1.9682	1.9448	2.009	1.961	1.9473	2.57%
YoY %	0.98%	1.78%	1.20%	-3.20%	2.45%	0.70%	-	-
Horiz. %	103.89%	102.88%	101.07%	99.87%	103.17%	100.70%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.35	1.62	1.70	1.73	1.91	1.80	1.78	-
P/RPS	0.34	0.41	0.45	0.47	0.53	0.47	0.46	-18.23%
YoY %	-17.07%	-8.89%	-4.26%	-11.32%	12.77%	2.17%	-	-
Horiz. %	73.91%	89.13%	97.83%	102.17%	115.22%	102.17%	100.00%	-
P/EPS	6.24	12.33	12.69	11.79	10.66	5.17	5.26	12.05%
YoY %	-49.39%	-2.84%	7.63%	10.60%	106.19%	-1.71%	-	-
Horiz. %	118.63%	234.41%	241.25%	224.14%	202.66%	98.29%	100.00%	-
EY	16.03	8.11	7.88	8.48	9.38	19.35	18.99	-10.67%
YoY %	97.66%	2.92%	-7.08%	-9.59%	-51.52%	1.90%	-	-
Horiz. %	84.41%	42.71%	41.50%	44.66%	49.39%	101.90%	100.00%	-
DY	4.44	3.70	3.39	3.34	2.91	3.33	3.37	20.16%
YoY %	20.00%	9.14%	1.50%	14.78%	-12.61%	-1.19%	-	-
Horiz. %	131.75%	109.79%	100.59%	99.11%	86.35%	98.81%	100.00%	-
P/NAPS	0.37	0.45	0.48	0.49	0.55	0.49	0.49	-17.06%
YoY %	-17.78%	-6.25%	-2.04%	-10.91%	12.24%	0.00%	-	-
Horiz. %	75.51%	91.84%	97.96%	100.00%	112.24%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/11/11	26/08/11	27/05/11	25/02/11	26/11/10	20/08/10	14/05/10	-
Price	1.41	1.45	1.65	1.66	1.95	1.88	1.81	-
P/RPS	0.36	0.36	0.44	0.45	0.54	0.49	0.46	-15.06%
YoY %	0.00%	-18.18%	-2.22%	-16.67%	10.20%	6.52%	-	-
Horiz. %	78.26%	78.26%	95.65%	97.83%	117.39%	106.52%	100.00%	-
P/EPS	6.52	11.03	12.32	11.31	10.89	5.40	5.35	14.08%
YoY %	-40.89%	-10.47%	8.93%	3.86%	101.67%	0.93%	-	-
Horiz. %	121.87%	206.17%	230.28%	211.40%	203.55%	100.93%	100.00%	-
EY	15.35	9.06	8.12	8.84	9.19	18.52	18.68	-12.25%
YoY %	69.43%	11.58%	-8.14%	-3.81%	-50.38%	-0.86%	-	-
Horiz. %	82.17%	48.50%	43.47%	47.32%	49.20%	99.14%	100.00%	-
DY	4.26	4.14	3.50	3.48	2.85	3.19	3.31	18.30%
YoY %	2.90%	18.29%	0.57%	22.11%	-10.66%	-3.63%	-	-
Horiz. %	128.70%	125.08%	105.74%	105.14%	86.10%	96.37%	100.00%	-
P/NAPS	0.38	0.40	0.46	0.47	0.56	0.51	0.49	-15.57%
YoY %	-5.00%	-13.04%	-2.13%	-16.07%	9.80%	4.08%	-	-
Horiz. %	77.55%	81.63%	93.88%	95.92%	114.29%	104.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos