[CCM] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -47.36%
YoY- -26.05%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,511,751 1,156,884 883,917 706,549 592,119 542,709 497,826 20.31%
PBT 115,800 108,792 169,039 113,868 134,184 55,273 21,832 32.02%
Tax -26,420 -17,739 -26,161 -23,180 -14,837 -10,345 -9,525 18.51%
NP 89,380 91,053 142,878 90,688 119,347 44,928 12,307 39.11%
-
NP to SH 64,606 74,048 125,645 88,259 119,347 44,928 12,307 31.79%
-
Tax Rate 22.82% 16.31% 15.48% 20.36% 11.06% 18.72% 43.63% -
Total Cost 1,422,371 1,065,831 741,039 615,861 472,772 497,781 485,519 19.59%
-
Net Worth 757,789 748,735 727,346 628,072 556,674 476,767 482,639 7.80%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 63,506 92,413 74,859 65,243 65,491 28,164 32,908 11.56%
Div Payout % 98.30% 124.80% 59.58% 73.92% 54.88% 62.69% 267.40% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 757,789 748,735 727,346 628,072 556,674 476,767 482,639 7.80%
NOSH 403,079 392,008 380,809 373,852 359,144 338,132 352,291 2.26%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.91% 7.87% 16.16% 12.84% 20.16% 8.28% 2.47% -
ROE 8.53% 9.89% 17.27% 14.05% 21.44% 9.42% 2.55% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 375.05 295.12 232.12 188.99 164.87 160.50 141.31 17.64%
EPS 16.03 18.89 32.99 23.61 33.23 13.29 3.49 28.89%
DPS 15.76 23.57 19.66 17.45 18.24 8.33 9.30 9.18%
NAPS 1.88 1.91 1.91 1.68 1.55 1.41 1.37 5.41%
Adjusted Per Share Value based on latest NOSH - 373,852
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 901.48 689.87 527.09 421.33 353.09 323.63 296.86 20.31%
EPS 38.53 44.16 74.92 52.63 71.17 26.79 7.34 31.79%
DPS 37.87 55.11 44.64 38.91 39.05 16.79 19.62 11.57%
NAPS 4.5188 4.4648 4.3373 3.7453 3.3195 2.843 2.8781 7.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.66 3.36 3.00 2.35 2.10 1.34 1.74 -
P/RPS 0.71 1.14 1.29 1.24 1.27 0.83 1.23 -8.74%
P/EPS 16.60 17.79 9.09 9.95 6.32 10.08 49.81 -16.72%
EY 6.03 5.62 11.00 10.05 15.82 9.92 2.01 20.07%
DY 5.92 7.02 6.55 7.43 8.68 6.22 5.34 1.73%
P/NAPS 1.41 1.76 1.57 1.40 1.35 0.95 1.27 1.75%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 08/06/07 26/05/06 25/05/05 20/05/04 19/05/03 16/05/02 -
Price 2.89 3.18 3.20 2.40 2.18 1.31 2.03 -
P/RPS 0.77 1.08 1.38 1.27 1.32 0.82 1.44 -9.89%
P/EPS 18.03 16.83 9.70 10.17 6.56 9.86 58.11 -17.70%
EY 5.55 5.94 10.31 9.84 15.24 10.14 1.72 21.53%
DY 5.45 7.41 6.14 7.27 8.36 6.36 4.58 2.93%
P/NAPS 1.54 1.66 1.68 1.43 1.41 0.93 1.48 0.66%

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