[CHOOBEE] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 13.96%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 336,436 301,391 238,776 210,346 203,734 177,503 13.63%
PBT 53,707 46,973 27,870 19,966 15,112 43,105 4.49%
Tax -15,189 -14,072 -6,101 -5,851 -2,672 -7,561 14.96%
NP 38,518 32,901 21,769 14,115 12,440 35,544 1.61%
-
NP to SH 38,247 32,901 21,769 14,115 11,187 35,544 1.47%
-
Tax Rate 28.28% 29.96% 21.89% 29.30% 17.68% 17.54% -
Total Cost 297,918 268,490 217,007 196,231 191,294 141,959 15.97%
-
Net Worth 279,632 246,355 215,660 197,944 186,511 183,843 8.74%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 279,632 246,355 215,660 197,944 186,511 183,843 8.74%
NOSH 103,567 101,380 99,382 99,469 98,683 100,461 0.61%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.45% 10.92% 9.12% 6.71% 6.11% 20.02% -
ROE 13.68% 13.36% 10.09% 7.13% 6.00% 19.33% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 324.85 297.29 240.26 211.47 206.45 176.69 12.94%
EPS 36.93 32.45 21.90 14.19 11.34 35.38 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.43 2.17 1.99 1.89 1.83 8.08%
Adjusted Per Share Value based on latest NOSH - 99,469
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 170.32 152.58 120.88 106.48 103.14 89.86 13.63%
EPS 19.36 16.66 11.02 7.15 5.66 17.99 1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4156 1.2471 1.0918 1.0021 0.9442 0.9307 8.74%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.30 2.31 1.42 1.40 1.12 1.96 -
P/RPS 0.71 0.78 0.59 0.66 0.54 1.11 -8.54%
P/EPS 6.23 7.12 6.48 9.87 9.88 5.54 2.37%
EY 16.06 14.05 15.43 10.14 10.12 18.05 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.65 0.70 0.59 1.07 -4.49%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/05 24/08/04 22/08/03 15/08/02 23/08/01 18/08/00 -
Price 2.11 2.25 1.53 1.40 1.20 2.07 -
P/RPS 0.65 0.76 0.64 0.66 0.58 1.17 -11.08%
P/EPS 5.71 6.93 6.98 9.87 10.59 5.85 -0.48%
EY 17.50 14.42 14.32 10.14 9.45 17.09 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.71 0.70 0.63 1.13 -7.14%

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