[CCM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -26.62%
YoY- 236.82%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Revenue 1,338,013 1,065,162 814,773 681,745 592,608 518,998 558,378 -0.94%
PBT 96,030 164,277 134,880 205,242 71,184 68,754 78,333 -0.22%
Tax -28,036 -23,886 -21,376 -20,070 -16,208 -8,392 -12,701 -0.85%
NP 67,994 140,390 113,504 185,172 54,976 60,362 65,632 -0.03%
-
NP to SH 47,629 122,952 98,733 185,172 54,976 60,362 65,632 0.34%
-
Tax Rate 29.20% 14.54% 15.85% 9.78% 22.77% 12.21% 16.21% -
Total Cost 1,270,018 924,772 701,269 496,573 537,632 458,636 492,746 -1.02%
-
Net Worth 723,934 720,301 642,937 579,870 480,747 500,282 47,980,070 4.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Div 31,647 46,222 29,904 33,825 - - - -100.00%
Div Payout % 66.45% 37.59% 30.29% 18.27% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Net Worth 723,934 720,301 642,937 579,870 480,747 500,282 47,980,070 4.66%
NOSH 395,592 385,187 373,801 362,419 350,910 352,311 177,703 -0.86%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
NP Margin 5.08% 13.18% 13.93% 27.16% 9.28% 11.63% 11.75% -
ROE 6.58% 17.07% 15.36% 31.93% 11.44% 12.07% 0.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 338.23 276.53 217.97 188.11 168.88 147.31 314.22 -0.07%
EPS 12.04 31.92 26.41 51.09 15.67 17.13 36.93 1.22%
DPS 8.00 12.00 8.00 9.33 0.00 0.00 0.00 -100.00%
NAPS 1.83 1.87 1.72 1.60 1.37 1.42 270.00 5.57%
Adjusted Per Share Value based on latest NOSH - 362,857
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 797.88 635.17 485.86 406.54 353.38 309.49 332.97 -0.94%
EPS 28.40 73.32 58.88 110.42 32.78 36.00 39.14 0.34%
DPS 18.87 27.56 17.83 20.17 0.00 0.00 0.00 -100.00%
NAPS 4.3169 4.2953 3.8339 3.4579 2.8668 2.9833 286.1134 4.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.97 3.28 2.76 2.11 2.06 1.53 0.00 -
P/RPS 0.88 1.19 1.27 1.12 1.22 1.04 0.00 -100.00%
P/EPS 24.67 10.28 10.45 4.13 13.15 8.93 0.00 -100.00%
EY 4.05 9.73 9.57 24.21 7.61 11.20 0.00 -100.00%
DY 2.69 3.66 2.90 4.42 0.00 0.00 0.00 -100.00%
P/NAPS 1.62 1.75 1.60 1.32 1.50 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/11/07 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 04/11/99 -
Price 2.84 3.34 2.70 2.21 2.04 1.50 0.00 -
P/RPS 0.84 1.21 1.24 1.17 1.21 1.02 0.00 -100.00%
P/EPS 23.59 10.46 10.22 4.33 13.02 8.75 0.00 -100.00%
EY 4.24 9.56 9.78 23.12 7.68 11.42 0.00 -100.00%
DY 2.82 3.59 2.96 4.22 0.00 0.00 0.00 -100.00%
P/NAPS 1.55 1.79 1.57 1.38 1.49 1.06 0.00 -100.00%

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