[CHOOBEE] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 64.44%
YoY- 16.03%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 478,210 455,619 459,644 430,892 409,576 404,731 604,808 -3.83%
PBT 17,363 19,760 16,958 30,108 26,899 -5,844 72,384 -21.16%
Tax -1,643 -2,885 -4,770 -6,545 -6,591 -5,754 -12,201 -28.39%
NP 15,720 16,875 12,188 23,563 20,308 -11,598 60,183 -20.03%
-
NP to SH 15,720 16,875 12,188 23,563 20,308 -11,598 60,183 -20.03%
-
Tax Rate 9.46% 14.60% 28.13% 21.74% 24.50% - 16.86% -
Total Cost 462,490 438,744 447,456 407,329 389,268 416,329 544,625 -2.68%
-
Net Worth 428,672 421,117 408,129 399,611 396,843 365,964 384,809 1.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 13,052 10,907 6,537 6,540 6,298 11,077 - -
Div Payout % 83.03% 64.64% 53.64% 27.76% 31.02% 0.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 428,672 421,117 408,129 399,611 396,843 365,964 384,809 1.81%
NOSH 108,800 109,097 109,125 108,885 113,383 105,162 106,301 0.38%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.29% 3.70% 2.65% 5.47% 4.96% -2.87% 9.95% -
ROE 3.67% 4.01% 2.99% 5.90% 5.12% -3.17% 15.64% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 439.53 417.62 421.21 395.73 361.23 384.86 568.96 -4.20%
EPS 14.45 15.47 11.17 21.64 17.91 -11.03 56.62 -20.34%
DPS 12.00 10.00 6.00 6.00 5.56 10.50 0.00 -
NAPS 3.94 3.86 3.74 3.67 3.50 3.48 3.62 1.42%
Adjusted Per Share Value based on latest NOSH - 108,885
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 242.09 230.65 232.69 218.13 207.34 204.89 306.18 -3.83%
EPS 7.96 8.54 6.17 11.93 10.28 -5.87 30.47 -20.03%
DPS 6.61 5.52 3.31 3.31 3.19 5.61 0.00 -
NAPS 2.1701 2.1319 2.0661 2.023 2.009 1.8526 1.948 1.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.76 1.54 1.34 1.35 1.91 1.50 1.93 -
P/RPS 0.40 0.37 0.32 0.34 0.53 0.39 0.34 2.74%
P/EPS 12.18 9.96 12.00 6.24 10.66 -13.60 3.41 23.62%
EY 8.21 10.04 8.33 16.03 9.38 -7.35 29.33 -19.11%
DY 6.82 6.49 4.48 4.44 2.91 7.00 0.00 -
P/NAPS 0.45 0.40 0.36 0.37 0.55 0.43 0.53 -2.68%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 22/11/13 23/11/12 18/11/11 26/11/10 20/11/09 25/11/08 -
Price 1.68 1.64 1.33 1.41 1.95 1.50 1.18 -
P/RPS 0.38 0.39 0.32 0.36 0.54 0.39 0.21 10.38%
P/EPS 11.63 10.60 11.91 6.52 10.89 -13.60 2.08 33.20%
EY 8.60 9.43 8.40 15.35 9.19 -7.35 47.98 -24.90%
DY 7.14 6.10 4.51 4.26 2.85 7.00 0.00 -
P/NAPS 0.43 0.42 0.36 0.38 0.56 0.43 0.33 4.50%

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