[CCM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 92.91%
YoY- 930.41%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 696,941 511,309 326,731 158,874 576,713 444,456 296,575 76.29%
PBT 189,966 153,932 134,874 86,834 58,242 53,388 44,119 163.49%
Tax -22,300 -15,053 -8,695 -2,866 -14,714 -12,156 -8,783 85.58%
NP 167,666 138,879 126,179 83,968 43,528 41,232 35,336 181.04%
-
NP to SH 167,666 138,879 126,179 83,968 43,528 41,232 35,336 181.04%
-
Tax Rate 11.74% 9.78% 6.45% 3.30% 25.26% 22.77% 19.91% -
Total Cost 529,275 372,430 200,552 74,906 533,185 403,224 261,239 59.77%
-
Net Worth 608,039 579,870 580,091 556,674 464,862 480,747 505,301 13.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 655 25,369 25,221 - 70,433 - 30,177 -92.12%
Div Payout % 0.39% 18.27% 19.99% - 161.81% - 85.40% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 608,039 579,870 580,091 556,674 464,862 480,747 505,301 13.06%
NOSH 364,095 362,419 360,305 359,144 352,168 350,910 350,903 2.47%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 24.06% 27.16% 38.62% 52.85% 7.55% 9.28% 11.91% -
ROE 27.57% 23.95% 21.75% 15.08% 9.36% 8.58% 6.99% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 191.42 141.08 90.68 44.24 163.76 126.66 84.52 72.03%
EPS 46.05 38.32 35.02 23.38 12.36 11.75 10.07 174.24%
DPS 0.18 7.00 7.00 0.00 20.00 0.00 8.60 -92.31%
NAPS 1.67 1.60 1.61 1.55 1.32 1.37 1.44 10.33%
Adjusted Per Share Value based on latest NOSH - 359,144
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 415.60 304.90 194.84 94.74 343.90 265.04 176.85 76.30%
EPS 99.98 82.82 75.24 50.07 25.96 24.59 21.07 181.04%
DPS 0.39 15.13 15.04 0.00 42.00 0.00 18.00 -92.13%
NAPS 3.6258 3.4579 3.4592 3.3195 2.7721 2.8668 3.0132 13.06%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.40 2.11 2.02 2.10 2.41 2.06 1.47 -
P/RPS 1.25 1.50 2.23 4.75 1.47 1.63 1.74 -19.70%
P/EPS 5.21 5.51 5.77 8.98 19.50 17.53 14.60 -49.53%
EY 19.19 18.16 17.34 11.13 5.13 5.70 6.85 98.10%
DY 0.08 3.32 3.47 0.00 8.30 0.00 5.85 -94.20%
P/NAPS 1.44 1.32 1.25 1.35 1.83 1.50 1.02 25.71%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/08/04 20/05/04 01/03/04 06/11/03 07/08/03 -
Price 2.33 2.21 2.13 2.18 2.09 2.04 1.50 -
P/RPS 1.22 1.57 2.35 4.93 1.28 1.61 1.77 -21.88%
P/EPS 5.06 5.77 6.08 9.32 16.91 17.36 14.90 -51.16%
EY 19.76 17.34 16.44 10.72 5.91 5.76 6.71 104.78%
DY 0.08 3.17 3.29 0.00 9.57 0.00 5.73 -94.12%
P/NAPS 1.40 1.38 1.32 1.41 1.58 1.49 1.04 21.80%

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