[CCM] QoQ 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- 3557.14%
YoY- 930.41%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 185,632 184,578 167,857 158,874 132,257 147,881 153,107 13.63%
PBT 36,034 19,058 48,040 86,834 4,854 9,269 33,227 5.52%
Tax -7,247 -6,358 -5,829 -2,866 -2,558 -3,373 -6,040 12.85%
NP 28,787 12,700 42,211 83,968 2,296 5,896 27,187 3.86%
-
NP to SH 28,787 12,700 42,211 83,968 2,296 5,896 27,187 3.86%
-
Tax Rate 20.11% 33.36% 12.13% 3.30% 52.70% 36.39% 18.18% -
Total Cost 156,845 171,878 125,646 74,906 129,961 141,985 125,920 15.68%
-
Net Worth 607,765 580,571 579,860 556,674 466,264 480,804 505,152 13.05%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 400 - 25,211 - 35,323 - 30,168 -94.32%
Div Payout % 1.39% - 59.73% - 1,538.46% - 110.97% -
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 607,765 580,571 579,860 556,674 466,264 480,804 505,152 13.05%
NOSH 363,931 362,857 360,162 359,144 353,230 350,952 350,800 2.46%
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 15.51% 6.88% 25.15% 52.85% 1.74% 3.99% 17.76% -
ROE 4.74% 2.19% 7.28% 15.08% 0.49% 1.23% 5.38% -
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 51.01 50.87 46.61 44.24 37.44 42.14 43.65 10.89%
EPS 7.91 3.50 11.72 23.38 0.65 1.68 7.75 1.36%
DPS 0.11 0.00 7.00 0.00 10.00 0.00 8.60 -94.45%
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 110.70 110.07 100.10 94.74 78.87 88.18 91.30 13.63%
EPS 17.17 7.57 25.17 50.07 1.37 3.52 16.21 3.89%
DPS 0.24 0.00 15.03 0.00 21.06 0.00 17.99 -94.30%
NAPS 3.6242 3.462 3.4578 3.3195 2.7804 2.8671 3.0123 13.05%
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 4.71 4.15 4.33 4.75 6.44 4.89 3.37 24.87%
P/EPS 30.34 60.29 17.24 8.98 370.77 122.62 18.97 36.56%
EY 3.30 1.66 5.80 11.13 0.27 0.82 5.27 -26.70%
DY 0.05 0.00 3.47 0.00 4.15 0.00 5.85 -95.75%
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 4.57 4.34 4.57 4.93 5.58 4.84 3.44 20.74%
P/EPS 29.46 63.14 18.17 9.32 321.54 121.43 19.35 32.17%
EY 3.39 1.58 5.50 10.72 0.31 0.82 5.17 -24.42%
DY 0.05 0.00 3.29 0.00 4.78 0.00 5.73 -95.70%
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