[CCM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 116.81%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 992,946 824,274 653,462 593,150 502,406 498,380 591,062 9.02%
PBT 169,338 57,004 269,748 88,238 95,404 22,000 66,182 16.94%
Tax -23,350 -18,798 -17,390 -17,566 -9,542 -7,764 -17,176 5.24%
NP 145,988 38,206 252,358 70,672 85,862 14,236 49,006 19.94%
-
NP to SH 129,678 24,860 252,358 70,672 85,862 14,236 49,006 17.59%
-
Tax Rate 13.79% 32.98% 6.45% 19.91% 10.00% 35.29% 25.95% -
Total Cost 846,958 786,068 401,104 522,478 416,544 484,144 542,056 7.71%
-
Net Worth 713,190 604,702 580,091 505,301 500,098 472,184 484,733 6.64%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 69,018 44,792 50,442 60,355 21,130 21,142 - -
Div Payout % 53.22% 180.18% 19.99% 85.40% 24.61% 148.51% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 713,190 604,702 580,091 505,301 500,098 472,184 484,733 6.64%
NOSH 383,435 373,273 360,305 350,903 352,182 352,376 177,557 13.68%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.70% 4.64% 38.62% 11.91% 17.09% 2.86% 8.29% -
ROE 18.18% 4.11% 43.50% 13.99% 17.17% 3.01% 10.11% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 258.96 220.82 181.36 169.03 142.66 141.43 332.88 -4.09%
EPS 33.82 6.66 70.04 20.14 24.38 4.04 27.60 3.44%
DPS 18.00 12.00 14.00 17.20 6.00 6.00 0.00 -
NAPS 1.86 1.62 1.61 1.44 1.42 1.34 2.73 -6.19%
Adjusted Per Share Value based on latest NOSH - 350,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 592.11 491.53 389.67 353.71 299.59 297.19 352.46 9.02%
EPS 77.33 14.82 150.49 42.14 51.20 8.49 29.22 17.60%
DPS 41.16 26.71 30.08 35.99 12.60 12.61 0.00 -
NAPS 4.2529 3.6059 3.4592 3.0132 2.9822 2.8157 2.8905 6.64%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.14 2.45 2.02 1.47 1.80 1.75 2.95 -
P/RPS 1.21 1.11 1.11 0.87 1.26 1.24 0.89 5.25%
P/EPS 9.28 36.79 2.88 7.30 7.38 43.32 10.69 -2.32%
EY 10.77 2.72 34.67 13.70 13.54 2.31 9.36 2.36%
DY 5.73 4.90 6.93 11.70 3.33 3.43 0.00 -
P/NAPS 1.69 1.51 1.25 1.02 1.27 1.31 1.08 7.74%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 18/08/05 20/08/04 07/08/03 30/10/02 05/10/01 10/08/00 -
Price 3.38 2.93 2.13 1.50 1.69 1.48 2.86 -
P/RPS 1.31 1.33 1.17 0.89 1.18 1.05 0.86 7.26%
P/EPS 9.99 43.99 3.04 7.45 6.93 36.63 10.36 -0.60%
EY 10.01 2.27 32.88 13.43 14.43 2.73 9.65 0.61%
DY 5.33 4.10 6.57 11.47 3.55 4.05 0.00 -
P/NAPS 1.82 1.81 1.32 1.04 1.19 1.10 1.05 9.59%

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