[CCM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 126.67%
YoY- 1153.79%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 393,758 311,188 203,139 185,632 132,257 129,111 108,661 23.92%
PBT 33,528 15,160 29,145 36,034 4,854 6,715 -3,163 -
Tax -925 572 -8,194 -7,247 -2,558 -3,371 3,163 -
NP 32,603 15,732 20,951 28,787 2,296 3,344 0 -
-
NP to SH 26,996 12,058 16,171 28,787 2,296 3,344 -3,995 -
-
Tax Rate 2.76% -3.77% 28.11% 20.11% 52.70% 50.20% - -
Total Cost 361,155 295,456 182,188 156,845 129,961 125,767 108,661 22.15%
-
Net Worth 737,704 385,958 772,257 607,765 466,264 489,280 473,743 7.65%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 39,875 57,893 52,483 400 35,323 17,600 22,273 10.18%
Div Payout % 147.71% 480.13% 324.55% 1.39% 1,538.46% 526.32% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 737,704 385,958 772,257 607,765 466,264 489,280 473,743 7.65%
NOSH 398,759 385,958 374,882 363,931 353,230 352,000 353,539 2.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.28% 5.06% 10.31% 15.51% 1.74% 2.59% 0.00% -
ROE 3.66% 3.12% 2.09% 4.74% 0.49% 0.68% -0.84% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 98.75 80.63 54.19 51.01 37.44 36.68 30.74 21.46%
EPS 6.77 2.96 4.24 7.91 0.65 0.95 -1.13 -
DPS 10.00 15.00 14.00 0.11 10.00 5.00 6.30 8.00%
NAPS 1.85 1.00 2.06 1.67 1.32 1.39 1.34 5.51%
Adjusted Per Share Value based on latest NOSH - 363,931
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 234.80 185.57 121.14 110.70 78.87 76.99 64.80 23.92%
EPS 16.10 7.19 9.64 17.17 1.37 1.99 -2.38 -
DPS 23.78 34.52 31.30 0.24 21.06 10.50 13.28 10.19%
NAPS 4.3991 2.3015 4.6051 3.6242 2.7804 2.9177 2.825 7.65%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.87 3.28 2.67 2.40 2.41 1.52 1.53 -
P/RPS 2.91 4.07 4.93 4.71 6.44 4.14 4.98 -8.56%
P/EPS 42.39 104.99 61.90 30.34 370.77 160.00 -135.40 -
EY 2.36 0.95 1.62 3.30 0.27 0.63 -0.74 -
DY 3.48 4.57 5.24 0.05 4.15 3.29 4.12 -2.77%
P/NAPS 1.55 3.28 1.30 1.44 1.83 1.09 1.14 5.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 01/03/07 02/03/06 28/02/05 01/03/04 25/02/03 22/04/02 -
Price 2.73 3.12 2.78 2.33 2.09 1.41 2.42 -
P/RPS 2.76 3.87 5.13 4.57 5.58 3.84 7.87 -16.01%
P/EPS 40.32 99.87 64.45 29.46 321.54 148.42 -214.16 -
EY 2.48 1.00 1.55 3.39 0.31 0.67 -0.47 -
DY 3.66 4.81 5.04 0.05 4.78 3.55 2.60 5.86%
P/NAPS 1.48 3.12 1.35 1.40 1.58 1.01 1.81 -3.29%

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