[CHOOBEE] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 329,037 336,543 278,313 210,645 215,976 184,088 159,928 -0.76%
PBT 23,947 63,707 35,276 21,019 18,186 26,280 33,370 0.35%
Tax -6,731 -19,456 -9,796 -4,297 -4,854 -8,289 -1,544 -1.55%
NP 17,216 44,251 25,480 16,722 13,332 17,991 31,826 0.65%
-
NP to SH 16,593 44,251 25,480 16,722 13,332 17,991 31,826 0.69%
-
Tax Rate 28.11% 30.54% 27.77% 20.44% 26.69% 31.54% 4.63% -
Total Cost 311,821 292,292 252,833 193,923 202,644 166,097 128,102 -0.94%
-
Net Worth 283,295 270,570 228,533 206,923 190,457 180,501 169,477 -0.54%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 16,592 4,410 3,592 4,297 - - - -100.00%
Div Payout % 100.00% 9.97% 14.10% 25.70% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 283,295 270,570 228,533 206,923 190,457 180,501 169,477 -0.54%
NOSH 103,771 102,101 99,796 99,482 99,196 98,634 99,692 -0.04%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.23% 13.15% 9.16% 7.94% 6.17% 9.77% 19.90% -
ROE 5.86% 16.35% 11.15% 8.08% 7.00% 9.97% 18.78% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 317.08 329.61 278.88 211.74 217.73 186.64 160.42 -0.72%
EPS 15.99 43.34 25.53 16.81 13.44 18.24 32.10 0.74%
DPS 15.99 4.32 3.60 4.32 0.00 0.00 0.00 -100.00%
NAPS 2.73 2.65 2.29 2.08 1.92 1.83 1.70 -0.50%
Adjusted Per Share Value based on latest NOSH - 99,361
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 166.57 170.37 140.89 106.64 109.34 93.19 80.96 -0.76%
EPS 8.40 22.40 12.90 8.47 6.75 9.11 16.11 0.69%
DPS 8.40 2.23 1.82 2.18 0.00 0.00 0.00 -100.00%
NAPS 1.4341 1.3697 1.1569 1.0475 0.9642 0.9138 0.858 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.34 2.91 1.95 1.28 1.23 1.32 0.00 -
P/RPS 0.42 0.88 0.70 0.60 0.56 0.71 0.00 -100.00%
P/EPS 8.38 6.71 7.64 7.61 9.15 7.24 0.00 -100.00%
EY 11.93 14.89 13.09 13.13 10.93 13.82 0.00 -100.00%
DY 11.93 1.48 1.85 3.38 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 1.10 0.85 0.62 0.64 0.72 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 24/02/03 25/02/02 26/02/01 25/02/00 -
Price 1.44 2.80 2.16 1.17 1.30 1.37 2.35 -
P/RPS 0.45 0.85 0.77 0.55 0.60 0.73 1.46 1.25%
P/EPS 9.01 6.46 8.46 6.96 9.67 7.51 7.36 -0.21%
EY 11.10 15.48 11.82 14.37 10.34 13.31 13.58 0.21%
DY 11.10 1.54 1.67 3.69 0.00 0.00 0.00 -100.00%
P/NAPS 0.53 1.06 0.94 0.56 0.68 0.75 1.38 1.02%

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