[CCM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 36.26%
YoY- -90.15%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 952,720 814,219 814,773 824,274 673,928 696,941 681,745 25.02%
PBT 197,880 130,306 134,880 57,004 42,944 189,966 205,242 -2.40%
Tax -22,724 -24,226 -21,376 -18,798 -14,984 -22,300 -20,070 8.64%
NP 175,156 106,080 113,504 38,206 27,960 167,666 185,172 -3.64%
-
NP to SH 159,940 90,221 98,733 24,860 18,244 167,666 185,172 -9.31%
-
Tax Rate 11.48% 18.59% 15.85% 32.98% 34.89% 11.74% 9.78% -
Total Cost 777,564 708,139 701,269 786,068 645,968 529,275 496,573 34.88%
-
Net Worth 727,346 678,335 642,937 604,702 628,072 608,039 579,870 16.32%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 74,954 29,904 44,792 - 655 33,825 -
Div Payout % - 83.08% 30.29% 180.18% - 0.39% 18.27% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 727,346 678,335 642,937 604,702 628,072 608,039 579,870 16.32%
NOSH 380,809 374,770 373,801 373,273 373,852 364,095 362,419 3.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.38% 13.03% 13.93% 4.64% 4.15% 24.06% 27.16% -
ROE 21.99% 13.30% 15.36% 4.11% 2.90% 27.57% 31.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 250.18 217.26 217.97 220.82 180.27 191.42 188.11 20.95%
EPS 42.00 23.70 26.41 6.66 4.88 46.05 51.09 -12.25%
DPS 0.00 20.00 8.00 12.00 0.00 0.18 9.33 -
NAPS 1.91 1.81 1.72 1.62 1.68 1.67 1.60 12.54%
Adjusted Per Share Value based on latest NOSH - 372,938
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 568.12 485.53 485.86 491.53 401.87 415.60 406.54 25.02%
EPS 95.37 53.80 58.88 14.82 10.88 99.98 110.42 -9.31%
DPS 0.00 44.70 17.83 26.71 0.00 0.39 20.17 -
NAPS 4.3373 4.045 3.8339 3.6059 3.7453 3.6258 3.4579 16.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 2.67 2.76 2.45 2.35 2.40 2.11 -
P/RPS 1.20 1.23 1.27 1.11 1.30 1.25 1.12 4.71%
P/EPS 7.14 11.09 10.45 36.79 48.16 5.21 4.13 44.09%
EY 14.00 9.02 9.57 2.72 2.08 19.19 24.21 -30.61%
DY 0.00 7.49 2.90 4.90 0.00 0.08 4.42 -
P/NAPS 1.57 1.48 1.60 1.51 1.40 1.44 1.32 12.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 -
Price 3.20 2.78 2.70 2.93 2.40 2.33 2.21 -
P/RPS 1.28 1.28 1.24 1.33 1.33 1.22 1.17 6.17%
P/EPS 7.62 11.55 10.22 43.99 49.18 5.06 4.33 45.81%
EY 13.12 8.66 9.78 2.27 2.03 19.76 23.12 -31.48%
DY 0.00 7.19 2.96 4.10 0.00 0.08 4.22 -
P/NAPS 1.68 1.54 1.57 1.81 1.43 1.40 1.38 14.02%

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