[CCM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -97.28%
YoY- -94.57%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 814,219 611,080 412,137 168,482 696,941 511,309 326,731 83.50%
PBT 130,306 101,160 28,502 10,736 189,966 153,932 134,874 -2.26%
Tax -24,226 -16,032 -9,399 -3,746 -22,300 -15,053 -8,695 97.63%
NP 106,080 85,128 19,103 6,990 167,666 138,879 126,179 -10.89%
-
NP to SH 90,221 74,050 12,430 4,561 167,666 138,879 126,179 -19.98%
-
Tax Rate 18.59% 15.85% 32.98% 34.89% 11.74% 9.78% 6.45% -
Total Cost 708,139 525,952 393,034 161,492 529,275 372,430 200,552 131.34%
-
Net Worth 678,335 642,937 604,702 628,072 608,039 579,870 580,091 10.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 74,954 22,428 22,396 - 655 25,369 25,221 106.29%
Div Payout % 83.08% 30.29% 180.18% - 0.39% 18.27% 19.99% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 678,335 642,937 604,702 628,072 608,039 579,870 580,091 10.96%
NOSH 374,770 373,801 373,273 373,852 364,095 362,419 360,305 2.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.03% 13.93% 4.64% 4.15% 24.06% 27.16% 38.62% -
ROE 13.30% 11.52% 2.06% 0.73% 27.57% 23.95% 21.75% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 217.26 163.48 110.41 45.07 191.42 141.08 90.68 78.76%
EPS 23.70 19.81 3.33 1.22 46.05 38.32 35.02 -22.86%
DPS 20.00 6.00 6.00 0.00 0.18 7.00 7.00 100.96%
NAPS 1.81 1.72 1.62 1.68 1.67 1.60 1.61 8.09%
Adjusted Per Share Value based on latest NOSH - 373,852
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 485.53 364.40 245.76 100.47 415.60 304.90 194.84 83.50%
EPS 53.80 44.16 7.41 2.72 99.98 82.82 75.24 -19.98%
DPS 44.70 13.37 13.36 0.00 0.39 15.13 15.04 106.30%
NAPS 4.045 3.8339 3.6059 3.7453 3.6258 3.4579 3.4592 10.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.67 2.76 2.45 2.35 2.40 2.11 2.02 -
P/RPS 1.23 1.69 2.22 5.21 1.25 1.50 2.23 -32.67%
P/EPS 11.09 13.93 73.57 192.62 5.21 5.51 5.77 54.40%
EY 9.02 7.18 1.36 0.52 19.19 18.16 17.34 -35.24%
DY 7.49 2.17 2.45 0.00 0.08 3.32 3.47 66.78%
P/NAPS 1.48 1.60 1.51 1.40 1.44 1.32 1.25 11.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 20/08/04 -
Price 2.78 2.70 2.93 2.40 2.33 2.21 2.13 -
P/RPS 1.28 1.65 2.65 5.33 1.22 1.57 2.35 -33.23%
P/EPS 11.55 13.63 87.99 196.72 5.06 5.77 6.08 53.20%
EY 8.66 7.34 1.14 0.51 19.76 17.34 16.44 -34.69%
DY 7.19 2.22 2.05 0.00 0.08 3.17 3.29 68.16%
P/NAPS 1.54 1.57 1.81 1.43 1.40 1.38 1.32 10.79%

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