[CCM] QoQ Annualized 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- 297.16%
YoY- -46.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 992,946 952,720 814,219 814,773 824,274 673,928 696,941 26.69%
PBT 169,338 197,880 130,306 134,880 57,004 42,944 189,966 -7.39%
Tax -23,350 -22,724 -24,226 -21,376 -18,798 -14,984 -22,300 3.12%
NP 145,988 175,156 106,080 113,504 38,206 27,960 167,666 -8.83%
-
NP to SH 129,678 159,940 90,221 98,733 24,860 18,244 167,666 -15.78%
-
Tax Rate 13.79% 11.48% 18.59% 15.85% 32.98% 34.89% 11.74% -
Total Cost 846,958 777,564 708,139 701,269 786,068 645,968 529,275 36.92%
-
Net Worth 713,190 727,346 678,335 642,937 604,702 628,072 608,039 11.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 69,018 - 74,954 29,904 44,792 - 655 2150.01%
Div Payout % 53.22% - 83.08% 30.29% 180.18% - 0.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 713,190 727,346 678,335 642,937 604,702 628,072 608,039 11.25%
NOSH 383,435 380,809 374,770 373,801 373,273 373,852 364,095 3.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.70% 18.38% 13.03% 13.93% 4.64% 4.15% 24.06% -
ROE 18.18% 21.99% 13.30% 15.36% 4.11% 2.90% 27.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 258.96 250.18 217.26 217.97 220.82 180.27 191.42 22.38%
EPS 33.82 42.00 23.70 26.41 6.66 4.88 46.05 -18.64%
DPS 18.00 0.00 20.00 8.00 12.00 0.00 0.18 2072.68%
NAPS 1.86 1.91 1.81 1.72 1.62 1.68 1.67 7.46%
Adjusted Per Share Value based on latest NOSH - 373,907
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 592.11 568.12 485.53 485.86 491.53 401.87 415.60 26.69%
EPS 77.33 95.37 53.80 58.88 14.82 10.88 99.98 -15.77%
DPS 41.16 0.00 44.70 17.83 26.71 0.00 0.39 2152.40%
NAPS 4.2529 4.3373 4.045 3.8339 3.6059 3.7453 3.6258 11.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.14 3.00 2.67 2.76 2.45 2.35 2.40 -
P/RPS 1.21 1.20 1.23 1.27 1.11 1.30 1.25 -2.15%
P/EPS 9.28 7.14 11.09 10.45 36.79 48.16 5.21 47.09%
EY 10.77 14.00 9.02 9.57 2.72 2.08 19.19 -32.03%
DY 5.73 0.00 7.49 2.90 4.90 0.00 0.08 1638.23%
P/NAPS 1.69 1.57 1.48 1.60 1.51 1.40 1.44 11.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 -
Price 3.38 3.20 2.78 2.70 2.93 2.40 2.33 -
P/RPS 1.31 1.28 1.28 1.24 1.33 1.33 1.22 4.87%
P/EPS 9.99 7.62 11.55 10.22 43.99 49.18 5.06 57.57%
EY 10.01 13.12 8.66 9.78 2.27 2.03 19.76 -36.53%
DY 5.33 0.00 7.19 2.96 4.10 0.00 0.08 1556.14%
P/NAPS 1.82 1.68 1.54 1.57 1.81 1.43 1.40 19.17%

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