[CCM] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 297.16%
YoY- -46.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,179,529 1,338,013 1,065,162 814,773 681,745 592,608 518,998 26.99%
PBT 162,684 96,030 164,277 134,880 205,242 71,184 68,754 15.42%
Tax -53,197 -28,036 -23,886 -21,376 -20,070 -16,208 -8,392 36.00%
NP 109,486 67,994 140,390 113,504 185,172 54,976 60,362 10.42%
-
NP to SH 88,337 47,629 122,952 98,733 185,172 54,976 60,362 6.54%
-
Tax Rate 32.70% 29.20% 14.54% 15.85% 9.78% 22.77% 12.21% -
Total Cost 2,070,042 1,270,018 924,772 701,269 496,573 537,632 458,636 28.52%
-
Net Worth 785,369 723,934 720,301 642,937 579,870 480,747 500,282 7.79%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 42,960 31,647 46,222 29,904 33,825 - - -
Div Payout % 48.63% 66.45% 37.59% 30.29% 18.27% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 785,369 723,934 720,301 642,937 579,870 480,747 500,282 7.79%
NOSH 402,753 395,592 385,187 373,801 362,419 350,910 352,311 2.25%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.02% 5.08% 13.18% 13.93% 27.16% 9.28% 11.63% -
ROE 11.25% 6.58% 17.07% 15.36% 31.93% 11.44% 12.07% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 541.16 338.23 276.53 217.97 188.11 168.88 147.31 24.19%
EPS 21.93 12.04 31.92 26.41 51.09 15.67 17.13 4.19%
DPS 10.67 8.00 12.00 8.00 9.33 0.00 0.00 -
NAPS 1.95 1.83 1.87 1.72 1.60 1.37 1.42 5.42%
Adjusted Per Share Value based on latest NOSH - 373,907
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,299.69 797.88 635.17 485.86 406.54 353.38 309.49 26.99%
EPS 52.68 28.40 73.32 58.88 110.42 32.78 36.00 6.54%
DPS 25.62 18.87 27.56 17.83 20.17 0.00 0.00 -
NAPS 4.6833 4.3169 4.2953 3.8339 3.4579 2.8668 2.9833 7.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.68 2.97 3.28 2.76 2.11 2.06 1.53 -
P/RPS 0.50 0.88 1.19 1.27 1.12 1.22 1.04 -11.48%
P/EPS 12.22 24.67 10.28 10.45 4.13 13.15 8.93 5.36%
EY 8.18 4.05 9.73 9.57 24.21 7.61 11.20 -5.09%
DY 3.98 2.69 3.66 2.90 4.42 0.00 0.00 -
P/NAPS 1.37 1.62 1.75 1.60 1.32 1.50 1.08 4.04%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 -
Price 2.20 2.84 3.34 2.70 2.21 2.04 1.50 -
P/RPS 0.41 0.84 1.21 1.24 1.17 1.21 1.02 -14.08%
P/EPS 10.03 23.59 10.46 10.22 4.33 13.02 8.75 2.29%
EY 9.97 4.24 9.56 9.78 23.12 7.68 11.42 -2.23%
DY 4.85 2.82 3.59 2.96 4.22 0.00 0.00 -
P/NAPS 1.13 1.55 1.79 1.57 1.38 1.49 1.06 1.07%

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