[CCM] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 72.53%
YoY- -81.36%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 238,180 203,139 198,943 243,655 168,482 185,632 184,578 18.54%
PBT 49,470 29,145 72,658 17,766 10,736 36,034 19,058 88.98%
Tax -5,681 -8,194 -6,633 -5,653 -3,746 -7,247 -6,358 -7.23%
NP 43,789 20,951 66,025 12,113 6,990 28,787 12,700 128.40%
-
NP to SH 39,985 16,171 61,620 7,869 4,561 28,787 12,700 114.96%
-
Tax Rate 11.48% 28.11% 9.13% 31.82% 34.89% 20.11% 33.36% -
Total Cost 194,391 182,188 132,918 231,542 161,492 156,845 171,878 8.55%
-
Net Worth 727,346 772,257 643,121 604,160 628,072 607,765 580,571 16.22%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 52,483 - 22,376 - 400 - -
Div Payout % - 324.55% - 284.36% - 1.39% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 727,346 772,257 643,121 604,160 628,072 607,765 580,571 16.22%
NOSH 380,809 374,882 373,907 372,938 373,852 363,931 362,857 3.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.38% 10.31% 33.19% 4.97% 4.15% 15.51% 6.88% -
ROE 5.50% 2.09% 9.58% 1.30% 0.73% 4.74% 2.19% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.55 54.19 53.21 65.33 45.07 51.01 50.87 14.78%
EPS 10.50 4.24 16.48 2.11 1.22 7.91 3.50 108.14%
DPS 0.00 14.00 0.00 6.00 0.00 0.11 0.00 -
NAPS 1.91 2.06 1.72 1.62 1.68 1.67 1.60 12.54%
Adjusted Per Share Value based on latest NOSH - 372,938
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 142.03 121.14 118.63 145.30 100.47 110.70 110.07 18.54%
EPS 23.84 9.64 36.75 4.69 2.72 17.17 7.57 115.00%
DPS 0.00 31.30 0.00 13.34 0.00 0.24 0.00 -
NAPS 4.3373 4.6051 3.835 3.6027 3.7453 3.6242 3.462 16.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 2.67 2.76 2.45 2.35 2.40 2.11 -
P/RPS 4.80 4.93 5.19 3.75 5.21 4.71 4.15 10.19%
P/EPS 28.57 61.90 16.75 116.11 192.62 30.34 60.29 -39.24%
EY 3.50 1.62 5.97 0.86 0.52 3.30 1.66 64.50%
DY 0.00 5.24 0.00 2.45 0.00 0.05 0.00 -
P/NAPS 1.57 1.30 1.60 1.51 1.40 1.44 1.32 12.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 -
Price 3.20 2.78 2.70 2.93 2.40 2.33 2.21 -
P/RPS 5.12 5.13 5.07 4.48 5.33 4.57 4.34 11.65%
P/EPS 30.48 64.45 16.38 138.86 196.72 29.46 63.14 -38.48%
EY 3.28 1.55 6.10 0.72 0.51 3.39 1.58 62.80%
DY 0.00 5.04 0.00 2.05 0.00 0.05 0.00 -
P/NAPS 1.68 1.35 1.57 1.81 1.43 1.40 1.38 14.02%

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