[CCM] YoY Cumulative 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- 92.91%
YoY- 930.41%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 285,004 238,180 168,482 158,874 143,468 119,118 118,855 15.68%
PBT 19,894 49,470 10,736 86,834 10,892 13,900 4,786 26.78%
Tax -6,077 -5,681 -3,746 -2,866 -2,743 -2,063 -1,355 28.40%
NP 13,817 43,789 6,990 83,968 8,149 11,837 3,431 26.12%
-
NP to SH 9,761 39,985 4,561 83,968 8,149 11,837 3,431 19.02%
-
Tax Rate 30.55% 11.48% 34.89% 3.30% 25.18% 14.84% 28.31% -
Total Cost 271,187 194,391 161,492 74,906 135,319 107,281 115,424 15.29%
-
Net Worth 748,735 727,346 628,072 556,674 476,767 482,639 466,616 8.19%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 748,735 727,346 628,072 556,674 476,767 482,639 466,616 8.19%
NOSH 392,008 380,809 373,852 359,144 338,132 352,291 343,100 2.24%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.85% 18.38% 4.15% 52.85% 5.68% 9.94% 2.89% -
ROE 1.30% 5.50% 0.73% 15.08% 1.71% 2.45% 0.74% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 72.70 62.55 45.07 44.24 42.43 33.81 34.64 13.14%
EPS 2.49 10.50 1.22 23.38 2.41 3.36 1.00 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.91 1.68 1.55 1.41 1.37 1.36 5.82%
Adjusted Per Share Value based on latest NOSH - 359,144
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 169.95 142.03 100.47 94.74 85.55 71.03 70.88 15.68%
EPS 5.82 23.84 2.72 50.07 4.86 7.06 2.05 18.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4648 4.3373 3.7453 3.3195 2.843 2.8781 2.7825 8.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.36 3.00 2.35 2.10 1.34 1.74 1.98 -
P/RPS 4.62 4.80 5.21 4.75 3.16 5.15 5.72 -3.49%
P/EPS 134.94 28.57 192.62 8.98 55.60 51.79 198.00 -6.18%
EY 0.74 3.50 0.52 11.13 1.80 1.93 0.51 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.57 1.40 1.35 0.95 1.27 1.46 3.16%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/06/07 26/05/06 25/05/05 20/05/04 19/05/03 16/05/02 10/05/01 -
Price 3.18 3.20 2.40 2.18 1.31 2.03 1.90 -
P/RPS 4.37 5.12 5.33 4.93 3.09 6.00 5.48 -3.70%
P/EPS 127.71 30.48 196.72 9.32 54.36 60.42 190.00 -6.40%
EY 0.78 3.28 0.51 10.72 1.84 1.66 0.53 6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.68 1.43 1.41 0.93 1.48 1.40 2.87%

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