[CHOOBEE] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.67%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 324,280 330,941 278,789 213,508 216,297 187,110 156,833 -0.76%
PBT 33,306 63,662 34,890 22,750 19,162 37,768 30,273 -0.10%
Tax -8,761 -19,764 -8,893 -6,470 -4,801 -12,109 -1,168 -2.11%
NP 24,545 43,898 25,997 16,280 14,361 25,658 29,105 0.18%
-
NP to SH 23,665 43,898 25,997 16,280 14,361 25,658 29,105 0.22%
-
Tax Rate 26.30% 31.05% 25.49% 28.44% 25.05% 32.06% 3.86% -
Total Cost 299,734 287,042 252,792 197,228 201,936 161,452 127,728 -0.90%
-
Net Worth 284,066 259,845 222,948 202,837 191,066 189,828 164,390 -0.57%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 284,066 259,845 222,948 202,837 191,066 189,828 164,390 -0.57%
NOSH 103,674 101,900 99,530 99,429 98,998 100,438 99,630 -0.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.57% 13.26% 9.33% 7.63% 6.64% 13.71% 18.56% -
ROE 8.33% 16.89% 11.66% 8.03% 7.52% 13.52% 17.71% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 312.79 324.77 280.10 214.73 218.49 186.29 157.42 -0.72%
EPS 22.83 43.08 26.12 16.37 14.51 25.55 29.21 0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.55 2.24 2.04 1.93 1.89 1.65 -0.53%
Adjusted Per Share Value based on latest NOSH - 99,487
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 164.16 167.53 141.13 108.09 109.50 94.72 79.39 -0.76%
EPS 11.98 22.22 13.16 8.24 7.27 12.99 14.73 0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4381 1.3154 1.1286 1.0268 0.9672 0.961 0.8322 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.65 2.38 1.63 1.30 1.03 1.86 0.00 -
P/RPS 0.53 0.73 0.58 0.61 0.47 1.00 0.00 -100.00%
P/EPS 7.23 5.52 6.24 7.94 7.10 7.28 0.00 -100.00%
EY 13.83 18.10 16.02 12.59 14.08 13.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.93 0.73 0.64 0.53 0.98 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 26/11/04 14/11/03 14/11/02 26/11/01 21/11/00 30/11/99 -
Price 1.50 2.50 1.90 1.26 1.22 1.66 0.00 -
P/RPS 0.48 0.77 0.68 0.59 0.56 0.89 0.00 -100.00%
P/EPS 6.57 5.80 7.27 7.70 8.41 6.50 0.00 -100.00%
EY 15.22 17.23 13.75 12.99 11.89 15.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.98 0.85 0.62 0.63 0.88 0.00 -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
Post a Comment