[CHOOBEE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.88%
YoY- 306.81%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 443,678 456,351 433,609 403,193 446,093 590,931 384,962 2.39%
PBT 20,407 17,397 21,949 47,446 -16,764 74,012 40,343 -10.72%
Tax -3,564 -4,072 -7,620 -10,890 -912 -13,243 -9,172 -14.56%
NP 16,843 13,325 14,329 36,556 -17,676 60,769 31,171 -9.74%
-
NP to SH 16,843 13,325 14,329 36,556 -17,676 60,769 31,171 -9.74%
-
Tax Rate 17.46% 23.41% 34.72% 22.95% - 17.89% 22.74% -
Total Cost 426,835 443,026 419,280 366,637 463,769 530,162 353,791 3.17%
-
Net Worth 417,694 404,238 395,730 387,372 354,670 379,149 323,135 4.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,452 6,537 6,540 6,298 11,077 - - -
Div Payout % 32.38% 49.06% 45.65% 17.23% 0.00% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 417,694 404,238 395,730 387,372 354,670 379,149 323,135 4.36%
NOSH 109,058 108,959 109,016 104,979 105,243 106,204 106,294 0.42%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.80% 2.92% 3.30% 9.07% -3.96% 10.28% 8.10% -
ROE 4.03% 3.30% 3.62% 9.44% -4.98% 16.03% 9.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 406.83 418.83 397.75 384.07 423.87 556.41 362.17 1.95%
EPS 15.44 12.23 13.14 34.82 -16.80 57.22 29.33 -10.13%
DPS 5.00 6.00 6.00 6.00 10.50 0.00 0.00 -
NAPS 3.83 3.71 3.63 3.69 3.37 3.57 3.04 3.92%
Adjusted Per Share Value based on latest NOSH - 104,979
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 224.61 231.02 219.51 204.11 225.83 299.15 194.88 2.39%
EPS 8.53 6.75 7.25 18.51 -8.95 30.76 15.78 -9.73%
DPS 2.76 3.31 3.31 3.19 5.61 0.00 0.00 -
NAPS 2.1145 2.0464 2.0033 1.961 1.7955 1.9194 1.6358 4.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.50 1.44 1.62 1.80 1.50 2.10 2.38 -
P/RPS 0.37 0.34 0.41 0.47 0.35 0.38 0.66 -9.18%
P/EPS 9.71 11.77 12.33 5.17 -8.93 3.67 8.12 3.02%
EY 10.30 8.49 8.11 19.35 -11.20 27.25 12.32 -2.93%
DY 3.33 4.17 3.70 3.33 7.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.45 0.49 0.45 0.59 0.78 -10.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 24/08/12 26/08/11 20/08/10 20/08/09 15/08/08 24/08/07 -
Price 1.51 1.42 1.45 1.88 1.60 2.00 2.10 -
P/RPS 0.37 0.34 0.36 0.49 0.38 0.36 0.58 -7.21%
P/EPS 9.78 11.61 11.03 5.40 -9.53 3.50 7.16 5.32%
EY 10.23 8.61 9.06 18.52 -10.50 28.61 13.96 -5.04%
DY 3.31 4.23 4.14 3.19 6.56 0.00 0.00 -
P/NAPS 0.39 0.38 0.40 0.51 0.47 0.56 0.69 -9.06%

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