[CCM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 20.73%
YoY- 285.19%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 611,080 412,137 168,482 696,941 511,309 326,731 158,874 145.28%
PBT 101,160 28,502 10,736 189,966 153,932 134,874 86,834 10.70%
Tax -16,032 -9,399 -3,746 -22,300 -15,053 -8,695 -2,866 214.78%
NP 85,128 19,103 6,990 167,666 138,879 126,179 83,968 0.91%
-
NP to SH 74,050 12,430 4,561 167,666 138,879 126,179 83,968 -8.03%
-
Tax Rate 15.85% 32.98% 34.89% 11.74% 9.78% 6.45% 3.30% -
Total Cost 525,952 393,034 161,492 529,275 372,430 200,552 74,906 266.24%
-
Net Worth 642,937 604,702 628,072 608,039 579,870 580,091 556,674 10.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 22,428 22,396 - 655 25,369 25,221 - -
Div Payout % 30.29% 180.18% - 0.39% 18.27% 19.99% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 642,937 604,702 628,072 608,039 579,870 580,091 556,674 10.07%
NOSH 373,801 373,273 373,852 364,095 362,419 360,305 359,144 2.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.93% 4.64% 4.15% 24.06% 27.16% 38.62% 52.85% -
ROE 11.52% 2.06% 0.73% 27.57% 23.95% 21.75% 15.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 163.48 110.41 45.07 191.42 141.08 90.68 44.24 138.82%
EPS 19.81 3.33 1.22 46.05 38.32 35.02 23.38 -10.44%
DPS 6.00 6.00 0.00 0.18 7.00 7.00 0.00 -
NAPS 1.72 1.62 1.68 1.67 1.60 1.61 1.55 7.17%
Adjusted Per Share Value based on latest NOSH - 363,931
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 364.40 245.76 100.47 415.60 304.90 194.84 94.74 145.28%
EPS 44.16 7.41 2.72 99.98 82.82 75.24 50.07 -8.02%
DPS 13.37 13.36 0.00 0.39 15.13 15.04 0.00 -
NAPS 3.8339 3.6059 3.7453 3.6258 3.4579 3.4592 3.3195 10.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.76 2.45 2.35 2.40 2.11 2.02 2.10 -
P/RPS 1.69 2.22 5.21 1.25 1.50 2.23 4.75 -49.75%
P/EPS 13.93 73.57 192.62 5.21 5.51 5.77 8.98 33.96%
EY 7.18 1.36 0.52 19.19 18.16 17.34 11.13 -25.32%
DY 2.17 2.45 0.00 0.08 3.32 3.47 0.00 -
P/NAPS 1.60 1.51 1.40 1.44 1.32 1.25 1.35 11.98%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 20/08/04 20/05/04 -
Price 2.70 2.93 2.40 2.33 2.21 2.13 2.18 -
P/RPS 1.65 2.65 5.33 1.22 1.57 2.35 4.93 -51.76%
P/EPS 13.63 87.99 196.72 5.06 5.77 6.08 9.32 28.81%
EY 7.34 1.14 0.51 19.76 17.34 16.44 10.72 -22.29%
DY 2.22 2.05 0.00 0.08 3.17 3.29 0.00 -
P/NAPS 1.57 1.81 1.43 1.40 1.38 1.32 1.41 7.42%

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