[CHOOBEE] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 13.22%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 329,037 336,543 278,313 210,645 215,976 183,945 12.32%
PBT 23,947 63,707 35,277 21,019 18,185 26,280 -1.84%
Tax -6,731 -19,456 -9,798 -4,297 -4,855 -7,036 -0.88%
NP 17,216 44,251 25,479 16,722 13,330 19,244 -2.20%
-
NP to SH 16,824 44,251 25,479 16,722 13,330 17,991 -1.33%
-
Tax Rate 28.11% 30.54% 27.77% 20.44% 26.70% 26.77% -
Total Cost 311,821 292,292 252,834 193,923 202,646 164,701 13.60%
-
Net Worth 284,313 270,907 228,618 207,664 190,511 180,550 9.50%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 3,588 - - -
Div Payout % - - - 21.46% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 284,313 270,907 228,618 207,664 190,511 180,550 9.50%
NOSH 104,144 102,229 99,833 99,361 99,224 98,661 1.08%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.23% 13.15% 9.15% 7.94% 6.17% 10.46% -
ROE 5.92% 16.33% 11.14% 8.05% 7.00% 9.96% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 315.94 329.20 278.78 212.00 217.66 186.44 11.11%
EPS 16.15 43.29 25.52 16.83 13.43 18.24 -2.40%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 2.73 2.65 2.29 2.09 1.92 1.83 8.32%
Adjusted Per Share Value based on latest NOSH - 99,361
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 166.57 170.37 140.89 106.64 109.34 93.12 12.32%
EPS 8.52 22.40 12.90 8.47 6.75 9.11 -1.32%
DPS 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 1.4393 1.3714 1.1574 1.0513 0.9644 0.914 9.50%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.34 2.91 1.95 1.28 1.23 1.32 -
P/RPS 0.42 0.88 0.70 0.60 0.57 0.71 -9.96%
P/EPS 8.29 6.72 7.64 7.61 9.16 7.24 2.74%
EY 12.06 14.87 13.09 13.15 10.92 13.81 -2.67%
DY 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.49 1.10 0.85 0.61 0.64 0.72 -7.40%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/02/06 25/02/05 27/02/04 24/02/03 25/02/02 26/02/01 -
Price 1.44 2.80 2.16 1.17 1.30 1.37 -
P/RPS 0.46 0.85 0.77 0.55 0.60 0.73 -8.81%
P/EPS 8.91 6.47 8.46 6.95 9.68 7.51 3.47%
EY 11.22 15.46 11.82 14.38 10.33 13.31 -3.35%
DY 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.53 1.06 0.94 0.56 0.68 0.75 -6.70%

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