[CCM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5.57%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 511,309 326,731 158,874 576,713 444,456 296,575 143,468 132.78%
PBT 153,932 134,874 86,834 58,242 53,388 44,119 10,892 481.72%
Tax -15,053 -8,695 -2,866 -14,714 -12,156 -8,783 -2,743 210.15%
NP 138,879 126,179 83,968 43,528 41,232 35,336 8,149 558.83%
-
NP to SH 138,879 126,179 83,968 43,528 41,232 35,336 8,149 558.83%
-
Tax Rate 9.78% 6.45% 3.30% 25.26% 22.77% 19.91% 25.18% -
Total Cost 372,430 200,552 74,906 533,185 403,224 261,239 135,319 96.03%
-
Net Worth 579,870 580,091 556,674 464,862 480,747 505,301 476,767 13.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 25,369 25,221 - 70,433 - 30,177 - -
Div Payout % 18.27% 19.99% - 161.81% - 85.40% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 579,870 580,091 556,674 464,862 480,747 505,301 476,767 13.90%
NOSH 362,419 360,305 359,144 352,168 350,910 350,903 338,132 4.71%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 27.16% 38.62% 52.85% 7.55% 9.28% 11.91% 5.68% -
ROE 23.95% 21.75% 15.08% 9.36% 8.58% 6.99% 1.71% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 141.08 90.68 44.24 163.76 126.66 84.52 42.43 122.28%
EPS 38.32 35.02 23.38 12.36 11.75 10.07 2.41 529.14%
DPS 7.00 7.00 0.00 20.00 0.00 8.60 0.00 -
NAPS 1.60 1.61 1.55 1.32 1.37 1.44 1.41 8.76%
Adjusted Per Share Value based on latest NOSH - 353,230
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 304.90 194.84 94.74 343.90 265.04 176.85 85.55 132.78%
EPS 82.82 75.24 50.07 25.96 24.59 21.07 4.86 558.80%
DPS 15.13 15.04 0.00 42.00 0.00 18.00 0.00 -
NAPS 3.4579 3.4592 3.3195 2.7721 2.8668 3.0132 2.843 13.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.11 2.02 2.10 2.41 2.06 1.47 1.34 -
P/RPS 1.50 2.23 4.75 1.47 1.63 1.74 3.16 -39.06%
P/EPS 5.51 5.77 8.98 19.50 17.53 14.60 55.60 -78.49%
EY 18.16 17.34 11.13 5.13 5.70 6.85 1.80 364.94%
DY 3.32 3.47 0.00 8.30 0.00 5.85 0.00 -
P/NAPS 1.32 1.25 1.35 1.83 1.50 1.02 0.95 24.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 20/05/04 01/03/04 06/11/03 07/08/03 19/05/03 -
Price 2.21 2.13 2.18 2.09 2.04 1.50 1.31 -
P/RPS 1.57 2.35 4.93 1.28 1.61 1.77 3.09 -36.24%
P/EPS 5.77 6.08 9.32 16.91 17.36 14.90 54.36 -77.49%
EY 17.34 16.44 10.72 5.91 5.76 6.71 1.84 344.33%
DY 3.17 3.29 0.00 9.57 0.00 5.73 0.00 -
P/NAPS 1.38 1.32 1.41 1.58 1.49 1.04 0.93 30.00%

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
Post a Comment