[CCM] QoQ 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- -61.06%
YoY- -31.34%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 184,578 167,857 158,874 132,257 147,881 153,107 143,468 18.23%
PBT 19,058 48,040 86,834 4,854 9,269 33,227 10,892 45.05%
Tax -6,358 -5,829 -2,866 -2,558 -3,373 -6,040 -2,743 74.87%
NP 12,700 42,211 83,968 2,296 5,896 27,187 8,149 34.31%
-
NP to SH 12,700 42,211 83,968 2,296 5,896 27,187 8,149 34.31%
-
Tax Rate 33.36% 12.13% 3.30% 52.70% 36.39% 18.18% 25.18% -
Total Cost 171,878 125,646 74,906 129,961 141,985 125,920 135,319 17.23%
-
Net Worth 580,571 579,860 556,674 466,264 480,804 505,152 476,767 13.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 25,211 - 35,323 - 30,168 - -
Div Payout % - 59.73% - 1,538.46% - 110.97% - -
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 580,571 579,860 556,674 466,264 480,804 505,152 476,767 13.99%
NOSH 362,857 360,162 359,144 353,230 350,952 350,800 338,132 4.80%
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 6.88% 25.15% 52.85% 1.74% 3.99% 17.76% 5.68% -
ROE 2.19% 7.28% 15.08% 0.49% 1.23% 5.38% 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 50.87 46.61 44.24 37.44 42.14 43.65 42.43 12.81%
EPS 3.50 11.72 23.38 0.65 1.68 7.75 2.41 28.15%
DPS 0.00 7.00 0.00 10.00 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 110.07 100.10 94.74 78.87 88.18 91.30 85.55 18.24%
EPS 7.57 25.17 50.07 1.37 3.52 16.21 4.86 34.26%
DPS 0.00 15.03 0.00 21.06 0.00 17.99 0.00 -
NAPS 3.462 3.4578 3.3195 2.7804 2.8671 3.0123 2.843 13.99%
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 4.15 4.33 4.75 6.44 4.89 3.37 3.16 19.86%
P/EPS 60.29 17.24 8.98 370.77 122.62 18.97 55.60 5.53%
EY 1.66 5.80 11.13 0.27 0.82 5.27 1.80 -5.24%
DY 0.00 3.47 0.00 4.15 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 4.34 4.57 4.93 5.58 4.84 3.44 3.09 25.33%
P/EPS 63.14 18.17 9.32 321.54 121.43 19.35 54.36 10.46%
EY 1.58 5.50 10.72 0.31 0.82 5.17 1.84 -9.63%
DY 0.00 3.29 0.00 4.78 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