[CHOOBEE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 82.28%
YoY- 430.03%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 449,545 449,645 411,253 410,126 518,073 515,357 371,856 3.20%
PBT 16,964 23,456 22,298 45,101 13,390 46,169 42,105 -14.04%
Tax -2,926 -5,333 -7,669 -9,568 -6,686 -9,120 -9,402 -17.66%
NP 14,038 18,123 14,629 35,533 6,704 37,049 32,703 -13.13%
-
NP to SH 14,038 18,123 14,629 35,533 6,704 37,049 32,703 -13.13%
-
Tax Rate 17.25% 22.74% 34.39% 21.21% 49.93% 19.75% 22.33% -
Total Cost 435,507 431,522 396,624 374,593 511,369 478,308 339,153 4.25%
-
Net Worth 418,344 406,742 388,798 384,655 350,067 348,289 315,568 4.80%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,537 6,540 6,298 6,314 4,762 - - -
Div Payout % 46.57% 36.09% 43.06% 17.77% 71.04% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 418,344 406,742 388,798 384,655 350,067 348,289 315,568 4.80%
NOSH 108,943 109,046 109,212 105,097 105,760 106,185 106,251 0.41%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.12% 4.03% 3.56% 8.66% 1.29% 7.19% 8.79% -
ROE 3.36% 4.46% 3.76% 9.24% 1.92% 10.64% 10.36% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 412.64 412.34 376.56 390.24 489.85 485.34 349.98 2.78%
EPS 12.89 16.62 13.39 33.81 6.34 34.89 30.78 -13.49%
DPS 6.00 6.00 5.77 6.00 4.50 0.00 0.00 -
NAPS 3.84 3.73 3.56 3.66 3.31 3.28 2.97 4.37%
Adjusted Per Share Value based on latest NOSH - 105,097
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 227.58 227.63 208.19 207.62 262.27 260.89 188.25 3.20%
EPS 7.11 9.17 7.41 17.99 3.39 18.76 16.56 -13.13%
DPS 3.31 3.31 3.19 3.20 2.41 0.00 0.00 -
NAPS 2.1178 2.0591 1.9682 1.9473 1.7722 1.7632 1.5975 4.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.31 1.52 1.70 1.78 1.11 1.98 2.15 -
P/RPS 0.32 0.37 0.45 0.46 0.23 0.41 0.61 -10.18%
P/EPS 10.17 9.15 12.69 5.26 17.51 5.67 6.99 6.44%
EY 9.84 10.93 7.88 18.99 5.71 17.62 14.32 -6.05%
DY 4.58 3.95 3.39 3.37 4.05 0.00 0.00 -
P/NAPS 0.34 0.41 0.48 0.49 0.34 0.60 0.72 -11.74%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 27/05/11 14/05/10 25/05/09 23/05/08 17/05/07 -
Price 1.47 1.41 1.65 1.81 1.56 2.12 2.31 -
P/RPS 0.36 0.34 0.44 0.46 0.32 0.44 0.66 -9.60%
P/EPS 11.41 8.48 12.32 5.35 24.61 6.08 7.51 7.21%
EY 8.77 11.79 8.12 18.68 4.06 16.46 13.32 -6.72%
DY 4.08 4.26 3.50 3.31 2.88 0.00 0.00 -
P/NAPS 0.38 0.38 0.46 0.49 0.47 0.65 0.78 -11.28%

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