[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

CBMI-1st Quarter 2010.pdf

Latest QR

Upcoming QR

CHOOBEE's Result

CHOOBEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	449,545	449,645	411,253	410,126	518,073	515,357	371,856	3.20%
YoY %	-0.02%	9.34%	0.27%	-20.84%	0.53%	38.59%	-	-
Horiz. %	120.89%	120.92%	110.59%	110.29%	139.32%	138.59%	100.00%	-
PBT	16,964	23,456	22,298	45,101	13,390	46,169	42,105	-14.04%
YoY %	-27.68%	5.19%	-50.56%	236.83%	-71.00%	9.65%	-	-
Horiz. %	40.29%	55.71%	52.96%	107.12%	31.80%	109.65%	100.00%	-
Tax	-2,926	-5,333	-7,669	-9,568	-6,686	-9,120	-9,402	-17.66%
YoY %	45.13%	30.46%	19.85%	-43.10%	26.69%	3.00%	-	-
Horiz. %	31.12%	56.72%	81.57%	101.77%	71.11%	97.00%	100.00%	-
NP	14,038	18,123	14,629	35,533	6,704	37,049	32,703	-13.13%
YoY %	-22.54%	23.88%	-58.83%	430.03%	-81.91%	13.29%	-	-
Horiz. %	42.93%	55.42%	44.73%	108.65%	20.50%	113.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,038	18,123	14,629	35,533	6,704	37,049	32,703	-13.13%
YoY %	-22.54%	23.88%	-58.83%	430.03%	-81.91%	13.29%	-	-
Horiz. %	42.93%	55.42%	44.73%	108.65%	20.50%	113.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	22.74%	34.39%	21.21%	49.93%	19.75%	22.33%	-
YoY %	-24.14%	-33.88%	62.14%	-57.52%	152.81%	-11.55%	-	-
Horiz. %	77.25%	101.84%	154.01%	94.98%	223.60%	88.45%	100.00%	-
Total Cost	435,507	431,522	396,624	374,593	511,369	478,308	339,153	4.25%
YoY %	0.92%	8.80%	5.88%	-26.75%	6.91%	41.03%	-	-
Horiz. %	128.41%	127.24%	116.95%	110.45%	150.78%	141.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,344	406,742	388,798	384,655	350,067	348,289	315,568	4.80%
YoY %	2.85%	4.62%	1.08%	9.88%	0.51%	10.37%	-	-
Horiz. %	132.57%	128.89%	123.21%	121.89%	110.93%	110.37%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	6,537	6,540	6,298	6,314	4,762	-	-	-
YoY %	-0.05%	3.84%	-0.25%	32.59%	0.00%	-	-	-
Horiz. %	137.27%	137.34%	132.26%	132.59%	100.00%	-	-	-
Div Payout %	46.57%	36.09%	43.06%	17.77%	71.04%	-	-	-
YoY %	29.04%	-16.19%	142.32%	-74.99%	0.00%	-	-	-
Horiz. %	65.55%	50.80%	60.61%	25.01%	100.00%	-	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	418,344	406,742	388,798	384,655	350,067	348,289	315,568	4.80%
YoY %	2.85%	4.62%	1.08%	9.88%	0.51%	10.37%	-	-
Horiz. %	132.57%	128.89%	123.21%	121.89%	110.93%	110.37%	100.00%	-
NOSH	108,943	109,046	109,212	105,097	105,760	106,185	106,251	0.41%
YoY %	-0.09%	-0.15%	3.92%	-0.63%	-0.40%	-0.06%	-	-
Horiz. %	102.53%	102.63%	102.79%	98.91%	99.54%	99.94%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	3.12%	4.03%	3.56%	8.66%	1.29%	7.19%	8.79%	-
YoY %	-22.58%	13.20%	-58.89%	571.32%	-82.06%	-18.20%	-	-
Horiz. %	35.49%	45.85%	40.50%	98.52%	14.68%	81.80%	100.00%	-
ROE	3.36%	4.46%	3.76%	9.24%	1.92%	10.64%	10.36%	-
YoY %	-24.66%	18.62%	-59.31%	381.25%	-81.95%	2.70%	-	-
Horiz. %	32.43%	43.05%	36.29%	89.19%	18.53%	102.70%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	412.64	412.34	376.56	390.24	489.85	485.34	349.98	2.78%
YoY %	0.07%	9.50%	-3.51%	-20.33%	0.93%	38.68%	-	-
Horiz. %	117.90%	117.82%	107.59%	111.50%	139.97%	138.68%	100.00%	-
EPS	12.89	16.62	13.39	33.81	6.34	34.89	30.78	-13.49%
YoY %	-22.44%	24.12%	-60.40%	433.28%	-81.83%	13.35%	-	-
Horiz. %	41.88%	54.00%	43.50%	109.84%	20.60%	113.35%	100.00%	-
DPS	6.00	6.00	5.77	6.00	4.50	0.00	0.00	-
YoY %	0.00%	3.99%	-3.83%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	128.22%	133.33%	100.00%	-	-	-
NAPS	3.84	3.73	3.56	3.66	3.31	3.28	2.97	4.37%
YoY %	2.95%	4.78%	-2.73%	10.57%	0.91%	10.44%	-	-
Horiz. %	129.29%	125.59%	119.87%	123.23%	111.45%	110.44%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 105,097
RPS	229.32	229.37	209.79	209.21	264.28	262.89	189.69	3.20%
YoY %	-0.02%	9.33%	0.28%	-20.84%	0.53%	38.59%	-	-
Horiz. %	120.89%	120.92%	110.60%	110.29%	139.32%	138.59%	100.00%	-
EPS	7.16	9.24	7.46	18.13	3.42	18.90	16.68	-13.13%
YoY %	-22.51%	23.86%	-58.85%	430.12%	-81.90%	13.31%	-	-
Horiz. %	42.93%	55.40%	44.72%	108.69%	20.50%	113.31%	100.00%	-
DPS	3.33	3.34	3.21	3.22	2.43	0.00	0.00	-
YoY %	-0.30%	4.05%	-0.31%	32.51%	0.00%	0.00%	-	-
Horiz. %	137.04%	137.45%	132.10%	132.51%	100.00%	-	-	-
NAPS	2.1341	2.0749	1.9833	1.9622	1.7858	1.7767	1.6098	4.80%
YoY %	2.85%	4.62%	1.08%	9.88%	0.51%	10.37%	-	-
Horiz. %	132.57%	128.89%	123.20%	121.89%	110.93%	110.37%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-13.51%	-17.78%	-2.17%	100.00%	-43.90%	-32.79%	-	-
Horiz. %	52.46%	60.66%	73.77%	75.41%	37.70%	67.21%	100.00%	-
P/EPS	10.17	9.15	12.69	5.26	17.51	5.67	6.99	6.44%
YoY %	11.15%	-27.90%	141.25%	-69.96%	208.82%	-18.88%	-	-
Horiz. %	145.49%	130.90%	181.55%	75.25%	250.50%	81.12%	100.00%	-
EY	9.84	10.93	7.88	18.99	5.71	17.62	14.32	-6.05%
YoY %	-9.97%	38.71%	-58.50%	232.57%	-67.59%	23.04%	-	-
Horiz. %	68.72%	76.33%	55.03%	132.61%	39.87%	123.04%	100.00%	-
DY	4.58	3.95	3.39	3.37	4.05	0.00	0.00	-
YoY %	15.95%	16.52%	0.59%	-16.79%	0.00%	0.00%	-	-
Horiz. %	113.09%	97.53%	83.70%	83.21%	100.00%	-	-	-
P/NAPS	0.34	0.41	0.48	0.49	0.34	0.60	0.72	-11.74%
YoY %	-17.07%	-14.58%	-2.04%	44.12%	-43.33%	-16.67%	-	-
Horiz. %	47.22%	56.94%	66.67%	68.06%	47.22%	83.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	5.88%	-22.73%	-4.35%	43.75%	-27.27%	-33.33%	-	-
Horiz. %	54.55%	51.52%	66.67%	69.70%	48.48%	66.67%	100.00%	-
P/EPS	11.41	8.48	12.32	5.35	24.61	6.08	7.51	7.21%
YoY %	34.55%	-31.17%	130.28%	-78.26%	304.77%	-19.04%	-	-
Horiz. %	151.93%	112.92%	164.05%	71.24%	327.70%	80.96%	100.00%	-
EY	8.77	11.79	8.12	18.68	4.06	16.46	13.32	-6.72%
YoY %	-25.61%	45.20%	-56.53%	360.10%	-75.33%	23.57%	-	-
Horiz. %	65.84%	88.51%	60.96%	140.24%	30.48%	123.57%	100.00%	-
DY	4.08	4.26	3.50	3.31	2.88	0.00	0.00	-
YoY %	-4.23%	21.71%	5.74%	14.93%	0.00%	0.00%	-	-
Horiz. %	141.67%	147.92%	121.53%	114.93%	100.00%	-	-	-
P/NAPS	0.38	0.38	0.46	0.49	0.47	0.65	0.78	-11.28%
YoY %	0.00%	-17.39%	-6.12%	4.26%	-27.69%	-16.67%	-	-
Horiz. %	48.72%	48.72%	58.97%	62.82%	60.26%	83.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos