[CCM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -73.76%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 530,812 393,758 311,188 203,139 185,632 132,257 129,111 26.54%
PBT -1,745 33,528 15,160 29,145 36,034 4,854 6,715 -
Tax 5,131 -925 572 -8,194 -7,247 -2,558 -3,371 -
NP 3,386 32,603 15,732 20,951 28,787 2,296 3,344 0.20%
-
NP to SH -1,227 26,996 12,058 16,171 28,787 2,296 3,344 -
-
Tax Rate - 2.76% -3.77% 28.11% 20.11% 52.70% 50.20% -
Total Cost 527,426 361,155 295,456 182,188 156,845 129,961 125,767 26.96%
-
Net Worth 764,829 737,704 385,958 772,257 607,765 466,264 489,280 7.72%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 27,198 39,875 57,893 52,483 400 35,323 17,600 7.51%
Div Payout % 0.00% 147.71% 480.13% 324.55% 1.39% 1,538.46% 526.32% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 764,829 737,704 385,958 772,257 607,765 466,264 489,280 7.72%
NOSH 408,999 398,759 385,958 374,882 363,931 353,230 352,000 2.53%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.64% 8.28% 5.06% 10.31% 15.51% 1.74% 2.59% -
ROE -0.16% 3.66% 3.12% 2.09% 4.74% 0.49% 0.68% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 129.78 98.75 80.63 54.19 51.01 37.44 36.68 23.41%
EPS -0.30 6.77 2.96 4.24 7.91 0.65 0.95 -
DPS 6.65 10.00 15.00 14.00 0.11 10.00 5.00 4.86%
NAPS 1.87 1.85 1.00 2.06 1.67 1.32 1.39 5.06%
Adjusted Per Share Value based on latest NOSH - 374,882
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 316.53 234.80 185.57 121.14 110.70 78.87 76.99 26.54%
EPS -0.73 16.10 7.19 9.64 17.17 1.37 1.99 -
DPS 16.22 23.78 34.52 31.30 0.24 21.06 10.50 7.50%
NAPS 4.5608 4.3991 2.3015 4.6051 3.6242 2.7804 2.9177 7.72%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.20 2.87 3.28 2.67 2.40 2.41 1.52 -
P/RPS 1.70 2.91 4.07 4.93 4.71 6.44 4.14 -13.77%
P/EPS -733.33 42.39 104.99 61.90 30.34 370.77 160.00 -
EY -0.14 2.36 0.95 1.62 3.30 0.27 0.63 -
DY 3.02 3.48 4.57 5.24 0.05 4.15 3.29 -1.41%
P/NAPS 1.18 1.55 3.28 1.30 1.44 1.83 1.09 1.32%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 01/03/07 02/03/06 28/02/05 01/03/04 25/02/03 -
Price 2.14 2.73 3.12 2.78 2.33 2.09 1.41 -
P/RPS 1.65 2.76 3.87 5.13 4.57 5.58 3.84 -13.12%
P/EPS -713.33 40.32 99.87 64.45 29.46 321.54 148.42 -
EY -0.14 2.48 1.00 1.55 3.39 0.31 0.67 -
DY 3.11 3.66 4.81 5.04 0.05 4.78 3.55 -2.17%
P/NAPS 1.14 1.48 3.12 1.35 1.40 1.58 1.01 2.03%

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