[CCM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.22%
YoY- 24.53%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 642,655 285,004 1,110,060 798,872 496,473 238,180 814,219 -14.63%
PBT 43,843 19,894 138,368 123,208 84,669 49,470 130,306 -51.72%
Tax -12,215 -6,077 -17,343 -17,915 -11,675 -5,681 -24,226 -36.73%
NP 31,628 13,817 121,025 105,293 72,994 43,789 106,080 -55.46%
-
NP to SH 22,246 9,761 104,272 92,214 64,839 39,985 90,221 -60.77%
-
Tax Rate 27.86% 30.55% 12.53% 14.54% 13.79% 11.48% 18.59% -
Total Cost 611,027 271,187 989,035 693,579 423,479 194,391 708,139 -9.38%
-
Net Worth 712,659 748,735 730,089 720,301 713,190 727,346 678,335 3.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 23,624 - 92,709 34,666 34,509 - 74,954 -53.78%
Div Payout % 106.19% - 88.91% 37.59% 53.22% - 83.08% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 712,659 748,735 730,089 720,301 713,190 727,346 678,335 3.35%
NOSH 393,734 392,008 386,290 385,187 383,435 380,809 374,770 3.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.92% 4.85% 10.90% 13.18% 14.70% 18.38% 13.03% -
ROE 3.12% 1.30% 14.28% 12.80% 9.09% 5.50% 13.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 163.22 72.70 287.36 207.40 129.48 62.55 217.26 -17.40%
EPS 5.65 2.49 26.90 23.94 16.91 10.50 23.70 -61.65%
DPS 6.00 0.00 24.00 9.00 9.00 0.00 20.00 -55.28%
NAPS 1.81 1.91 1.89 1.87 1.86 1.91 1.81 0.00%
Adjusted Per Share Value based on latest NOSH - 385,021
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 383.23 169.95 661.95 476.38 296.06 142.03 485.53 -14.62%
EPS 13.27 5.82 62.18 54.99 38.66 23.84 53.80 -60.77%
DPS 14.09 0.00 55.28 20.67 20.58 0.00 44.70 -53.78%
NAPS 4.2497 4.4648 4.3536 4.2953 4.2529 4.3373 4.045 3.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.24 3.36 3.28 3.28 3.14 3.00 2.67 -
P/RPS 1.99 4.62 1.14 1.58 2.43 4.80 1.23 37.93%
P/EPS 57.35 134.94 12.15 13.70 18.57 28.57 11.09 199.94%
EY 1.74 0.74 8.23 7.30 5.39 3.50 9.02 -66.71%
DY 1.85 0.00 7.32 2.74 2.87 0.00 7.49 -60.73%
P/NAPS 1.79 1.76 1.74 1.75 1.69 1.57 1.48 13.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 08/06/07 01/03/07 27/11/06 25/08/06 26/05/06 02/03/06 -
Price 2.90 3.18 3.12 3.34 3.38 3.20 2.78 -
P/RPS 1.78 4.37 1.09 1.61 2.61 5.12 1.28 24.66%
P/EPS 51.33 127.71 11.56 13.95 19.99 30.48 11.55 171.04%
EY 1.95 0.78 8.65 7.17 5.00 3.28 8.66 -63.08%
DY 2.07 0.00 7.69 2.69 2.66 0.00 7.19 -56.49%
P/NAPS 1.60 1.66 1.65 1.79 1.82 1.68 1.54 2.58%

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