[CHOOBEE] QoQ TTM 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- -24.53%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 449,655 459,644 456,351 449,645 448,710 430,892 433,609 2.44%
PBT 12,505 16,958 17,397 23,456 30,478 30,108 21,949 -31.15%
Tax -2,865 -4,770 -4,072 -5,333 -6,463 -6,545 -7,620 -47.75%
NP 9,640 12,188 13,325 18,123 24,015 23,563 14,329 -23.12%
-
NP to SH 9,640 12,188 13,325 18,123 24,015 23,563 14,329 -23.12%
-
Tax Rate 22.91% 28.13% 23.41% 22.74% 21.21% 21.74% 34.72% -
Total Cost 440,015 447,456 443,026 431,522 424,695 407,329 419,280 3.25%
-
Net Worth 329,062 408,129 404,238 406,742 403,724 399,611 395,730 -11.52%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,537 6,537 6,537 6,540 6,540 6,540 6,540 -0.03%
Div Payout % 67.82% 53.64% 49.06% 36.09% 27.24% 27.76% 45.65% -
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 329,062 408,129 404,238 406,742 403,724 399,611 395,730 -11.52%
NOSH 109,687 109,125 108,959 109,046 109,114 108,885 109,016 0.40%
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% 2.65% 2.92% 4.03% 5.35% 5.47% 3.30% -
ROE 2.93% 2.99% 3.30% 4.46% 5.95% 5.90% 3.62% -
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 409.94 421.21 418.83 412.34 411.23 395.73 397.75 2.02%
EPS 8.79 11.17 12.23 16.62 22.01 21.64 13.14 -23.41%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.00 3.74 3.71 3.73 3.70 3.67 3.63 -11.88%
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 227.63 232.69 231.02 227.63 227.15 218.13 219.51 2.43%
EPS 4.88 6.17 6.75 9.17 12.16 11.93 7.25 -23.10%
DPS 3.31 3.31 3.31 3.31 3.31 3.31 3.31 0.00%
NAPS 1.6658 2.0661 2.0464 2.0591 2.0438 2.023 2.0033 -11.52%
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 0.32 0.34 0.37 0.36 0.34 0.41 -15.16%
P/EPS 14.79 12.00 11.77 9.15 6.63 6.24 12.33 12.83%
EY 6.76 8.33 8.49 10.93 15.07 16.03 8.11 -11.38%
DY 4.62 4.48 4.17 3.95 4.11 4.44 3.70 15.87%
P/NAPS 0.43 0.36 0.39 0.41 0.39 0.37 0.45 -2.97%
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 0.32 0.34 0.34 0.38 0.36 0.36 -7.51%
P/EPS 15.02 11.91 11.61 8.48 7.13 6.52 11.03 22.74%
EY 6.66 8.40 8.61 11.79 14.02 15.35 9.06 -18.47%
DY 4.55 4.51 4.23 4.26 3.82 4.26 4.14 6.46%
P/NAPS 0.44 0.36 0.38 0.38 0.42 0.38 0.40 6.52%

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