[CHOOBEE] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -23.63%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 121,016 121,308 127,175 120,469 98,113 105,046 177,026 -6.14%
PBT 3,874 6,562 3,119 9,178 9,527 7,182 37,336 -31.43%
Tax -1,003 -1,349 -711 -1,972 -2,021 -699 -6,473 -26.70%
NP 2,871 5,213 2,408 7,206 7,506 6,483 30,863 -32.67%
-
NP to SH 2,871 5,213 2,408 7,206 7,506 6,483 30,863 -32.67%
-
Tax Rate 25.89% 20.56% 22.80% 21.49% 21.21% 9.73% 17.34% -
Total Cost 118,145 116,095 124,767 113,263 90,607 98,563 146,163 -3.48%
-
Net Worth 425,212 417,694 404,238 395,730 387,372 354,670 379,149 1.92%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,524 5,452 6,537 6,540 6,298 6,314 - -
Div Payout % 227.27% 104.60% 271.49% 90.77% 83.92% 97.40% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 425,212 417,694 404,238 395,730 387,372 354,670 379,149 1.92%
NOSH 108,749 109,058 108,959 109,016 104,979 105,243 106,204 0.39%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.37% 4.30% 1.89% 5.98% 7.65% 6.17% 17.43% -
ROE 0.68% 1.25% 0.60% 1.82% 1.94% 1.83% 8.14% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 111.28 111.23 116.72 110.51 93.46 99.81 166.68 -6.50%
EPS 2.64 4.78 2.21 6.61 7.15 6.16 29.06 -32.93%
DPS 6.00 5.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 3.91 3.83 3.71 3.63 3.69 3.37 3.57 1.52%
Adjusted Per Share Value based on latest NOSH - 109,016
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.26 61.41 64.38 60.99 49.67 53.18 89.62 -6.14%
EPS 1.45 2.64 1.22 3.65 3.80 3.28 15.62 -32.69%
DPS 3.30 2.76 3.31 3.31 3.19 3.20 0.00 -
NAPS 2.1526 2.1145 2.0464 2.0033 1.961 1.7955 1.9194 1.92%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.90 1.50 1.44 1.62 1.80 1.50 2.10 -
P/RPS 1.71 1.35 1.23 1.47 1.93 1.50 1.26 5.21%
P/EPS 71.97 31.38 65.16 24.51 25.17 24.35 7.23 46.64%
EY 1.39 3.19 1.53 4.08 3.97 4.11 13.84 -31.80%
DY 3.16 3.33 4.17 3.70 3.33 4.00 0.00 -
P/NAPS 0.49 0.39 0.39 0.45 0.49 0.45 0.59 -3.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 24/08/12 26/08/11 20/08/10 20/08/09 15/08/08 -
Price 1.86 1.51 1.42 1.45 1.88 1.60 2.00 -
P/RPS 1.67 1.36 1.22 1.31 2.01 1.60 1.20 5.66%
P/EPS 70.45 31.59 64.25 21.94 26.29 25.97 6.88 47.33%
EY 1.42 3.17 1.56 4.56 3.80 3.85 14.53 -32.11%
DY 3.23 3.31 4.23 4.14 3.19 3.75 0.00 -
P/NAPS 0.48 0.39 0.38 0.40 0.51 0.47 0.56 -2.53%

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