[CCM] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.69%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Revenue 798,872 611,080 511,309 444,456 389,249 418,784 396,863 -0.75%
PBT 123,208 101,160 153,932 53,388 51,566 58,750 47,501 -1.02%
Tax -17,915 -16,032 -15,053 -12,156 -6,294 -9,526 -17,003 -0.05%
NP 105,293 85,128 138,879 41,232 45,272 49,224 30,498 -1.33%
-
NP to SH 92,214 74,050 138,879 41,232 45,272 49,224 30,498 -1.19%
-
Tax Rate 14.54% 15.85% 9.78% 22.77% 12.21% 16.21% 35.80% -
Total Cost 693,579 525,952 372,430 403,224 343,977 369,560 366,365 -0.69%
-
Net Worth 720,301 642,937 579,870 480,747 500,281 47,980,070 0 -100.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Div 34,666 22,428 25,369 - - - - -100.00%
Div Payout % 37.59% 30.29% 18.27% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Net Worth 720,301 642,937 579,870 480,747 500,281 47,980,070 0 -100.00%
NOSH 385,187 373,801 362,419 350,910 352,311 177,703 178,350 -0.83%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
NP Margin 13.18% 13.93% 27.16% 9.28% 11.63% 11.75% 7.68% -
ROE 12.80% 11.52% 23.95% 8.58% 9.05% 0.10% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
RPS 207.40 163.48 141.08 126.66 110.48 235.66 222.52 0.07%
EPS 23.94 19.81 38.32 11.75 12.85 27.70 17.10 -0.36%
DPS 9.00 6.00 7.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.87 1.72 1.60 1.37 1.42 270.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 350,952
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
RPS 476.38 364.40 304.90 265.04 232.12 249.73 236.66 -0.75%
EPS 54.99 44.16 82.82 24.59 27.00 29.35 18.19 -1.19%
DPS 20.67 13.37 15.13 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.2953 3.8339 3.4579 2.8668 2.9833 286.1134 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 3.28 2.76 2.11 2.06 1.53 0.00 0.00 -
P/RPS 1.58 1.69 1.50 1.63 1.38 0.00 0.00 -100.00%
P/EPS 13.70 13.93 5.51 17.53 11.91 0.00 0.00 -100.00%
EY 7.30 7.18 18.16 5.70 8.40 0.00 0.00 -100.00%
DY 2.74 2.17 3.32 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.75 1.60 1.32 1.50 1.08 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Date 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 04/11/99 - -
Price 3.34 2.70 2.21 2.04 1.50 0.00 0.00 -
P/RPS 1.61 1.65 1.57 1.61 1.36 0.00 0.00 -100.00%
P/EPS 13.95 13.63 5.77 17.36 11.67 0.00 0.00 -100.00%
EY 7.17 7.34 17.34 5.76 8.57 0.00 0.00 -100.00%
DY 2.69 2.22 3.17 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.79 1.57 1.38 1.49 1.06 0.00 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