[CCM] YoY 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- 683.07%
YoY- 385.2%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
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 642,223 360,855 302,399 198,943 184,578 147,881 138,045 29.17%
PBT 50,661 28,180 38,539 72,658 19,058 9,269 3,864 53.49%
Tax -19,266 -8,812 -6,240 -6,633 -6,358 -3,373 -1,523 52.58%
NP 31,395 19,368 32,299 66,025 12,700 5,896 2,341 54.07%
-
NP to SH 24,925 13,476 27,375 61,620 12,700 5,896 2,341 48.26%
-
Tax Rate 38.03% 31.27% 16.19% 9.13% 33.36% 36.39% 39.42% -
Total Cost 610,828 341,487 270,100 132,918 171,878 141,985 135,704 28.46%
-
Net Worth 785,197 723,198 719,989 643,121 580,571 480,804 503,669 7.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 785,197 723,198 719,989 643,121 580,571 480,804 503,669 7.67%
NOSH 402,665 395,190 385,021 373,907 362,857 350,952 354,696 2.13%
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 4.89% 5.37% 10.68% 33.19% 6.88% 3.99% 1.70% -
ROE 3.17% 1.86% 3.80% 9.58% 2.19% 1.23% 0.46% -
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 159.49 91.31 78.54 53.21 50.87 42.14 38.92 26.47%
EPS 6.19 3.41 7.11 16.48 3.50 1.68 0.66 45.16%
DPS 0.00 0.00 0.00 0.00 0.00 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 382.97 215.18 180.33 118.63 110.07 88.18 82.32 29.17%
EPS 14.86 8.04 16.32 36.75 7.57 3.52 1.40 48.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6823 4.3126 4.2934 3.835 3.462 2.8671 3.0035 7.67%
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 1.68 3.25 4.18 5.19 4.15 4.89 3.93 -13.19%
P/EPS 43.30 87.10 46.13 16.75 60.29 122.62 231.82 -24.37%
EY 2.31 1.15 2.17 5.97 1.66 0.82 0.43 32.30%
DY 0.00 0.00 0.00 0.00 0.00 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 1.38 3.11 4.25 5.07 4.34 4.84 3.85 -15.70%
P/EPS 35.54 83.28 46.98 16.38 63.14 121.43 227.27 -26.57%
EY 2.81 1.20 2.13 6.10 1.58 0.82 0.44 36.17%
DY 0.00 0.00 0.00 0.00 0.00 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