[CHOOBEE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 10.02%
YoY- 41.74%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 371,856 339,906 331,462 305,223 215,939 212,060 197,549 11.11%
PBT 42,105 21,424 62,638 40,072 24,596 17,238 21,334 11.99%
Tax -9,402 -5,522 -18,314 -12,041 -4,820 -4,852 -5,445 9.52%
NP 32,703 15,902 44,324 28,031 19,776 12,386 15,889 12.77%
-
NP to SH 32,703 15,510 44,324 28,031 19,776 12,386 14,636 14.33%
-
Tax Rate 22.33% 25.77% 29.24% 30.05% 19.60% 28.15% 25.52% -
Total Cost 339,153 324,004 287,138 277,192 196,163 199,674 181,660 10.96%
-
Net Worth 315,568 284,924 274,019 233,698 208,664 193,356 183,411 9.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 315,568 284,924 274,019 233,698 208,664 193,356 183,411 9.46%
NOSH 106,251 103,987 103,015 101,167 99,364 99,668 98,608 1.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.79% 4.68% 13.37% 9.18% 9.16% 5.84% 8.04% -
ROE 10.36% 5.44% 16.18% 11.99% 9.48% 6.41% 7.98% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 349.98 326.87 321.76 301.70 217.32 212.77 200.34 9.73%
EPS 30.78 14.92 43.03 27.71 19.90 12.43 14.84 12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.74 2.66 2.31 2.10 1.94 1.86 8.10%
Adjusted Per Share Value based on latest NOSH - 101,167
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 188.25 172.07 167.80 154.52 109.32 107.35 100.01 11.11%
EPS 16.56 7.85 22.44 14.19 10.01 6.27 7.41 14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5975 1.4424 1.3872 1.1831 1.0563 0.9788 0.9285 9.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.15 1.59 2.66 2.46 1.16 1.45 1.11 -
P/RPS 0.61 0.49 0.83 0.82 0.53 0.68 0.55 1.73%
P/EPS 6.99 10.66 6.18 8.88 5.83 11.67 7.48 -1.12%
EY 14.32 9.38 16.18 11.26 17.16 8.57 13.37 1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 1.00 1.06 0.55 0.75 0.60 3.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 19/05/06 27/05/05 14/05/04 19/05/03 16/05/02 25/05/01 -
Price 2.31 1.56 2.37 2.35 1.25 1.55 1.04 -
P/RPS 0.66 0.48 0.74 0.78 0.58 0.73 0.52 4.05%
P/EPS 7.51 10.46 5.51 8.48 6.28 12.47 7.01 1.15%
EY 13.32 9.56 18.15 11.79 15.92 8.02 14.27 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.89 1.02 0.60 0.80 0.56 5.67%

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