[CCM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.19%
YoY- 24.53%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,285,310 1,140,016 1,110,060 1,065,162 992,946 952,720 814,219 35.68%
PBT 87,686 79,576 138,368 164,277 169,338 197,880 130,306 -23.26%
Tax -24,430 -24,308 -17,343 -23,886 -23,350 -22,724 -24,226 0.56%
NP 63,256 55,268 121,025 140,390 145,988 175,156 106,080 -29.22%
-
NP to SH 44,492 39,044 104,272 122,952 129,678 159,940 90,221 -37.66%
-
Tax Rate 27.86% 30.55% 12.53% 14.54% 13.79% 11.48% 18.59% -
Total Cost 1,222,054 1,084,748 989,035 924,772 846,958 777,564 708,139 44.01%
-
Net Worth 712,659 748,735 730,089 720,301 713,190 727,346 678,335 3.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 47,248 - 92,709 46,222 69,018 - 74,954 -26.54%
Div Payout % 106.19% - 88.91% 37.59% 53.22% - 83.08% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 712,659 748,735 730,089 720,301 713,190 727,346 678,335 3.35%
NOSH 393,734 392,008 386,290 385,187 383,435 380,809 374,770 3.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.92% 4.85% 10.90% 13.18% 14.70% 18.38% 13.03% -
ROE 6.24% 5.21% 14.28% 17.07% 18.18% 21.99% 13.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 326.44 290.81 287.36 276.53 258.96 250.18 217.26 31.28%
EPS 11.30 9.96 26.90 31.92 33.82 42.00 23.70 -39.05%
DPS 12.00 0.00 24.00 12.00 18.00 0.00 20.00 -28.92%
NAPS 1.81 1.91 1.89 1.87 1.86 1.91 1.81 0.00%
Adjusted Per Share Value based on latest NOSH - 385,021
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 766.45 679.81 661.95 635.17 592.11 568.12 485.53 35.68%
EPS 26.53 23.28 62.18 73.32 77.33 95.37 53.80 -37.66%
DPS 28.17 0.00 55.28 27.56 41.16 0.00 44.70 -26.55%
NAPS 4.2497 4.4648 4.3536 4.2953 4.2529 4.3373 4.045 3.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.24 3.36 3.28 3.28 3.14 3.00 2.67 -
P/RPS 0.99 1.16 1.14 1.19 1.21 1.20 1.23 -13.50%
P/EPS 28.67 33.73 12.15 10.28 9.28 7.14 11.09 88.69%
EY 3.49 2.96 8.23 9.73 10.77 14.00 9.02 -46.99%
DY 3.70 0.00 7.32 3.66 5.73 0.00 7.49 -37.59%
P/NAPS 1.79 1.76 1.74 1.75 1.69 1.57 1.48 13.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 08/06/07 01/03/07 27/11/06 25/08/06 26/05/06 02/03/06 -
Price 2.90 3.18 3.12 3.34 3.38 3.20 2.78 -
P/RPS 0.89 1.09 1.09 1.21 1.31 1.28 1.28 -21.56%
P/EPS 25.66 31.93 11.56 10.46 9.99 7.62 11.55 70.51%
EY 3.90 3.13 8.65 9.56 10.01 13.12 8.66 -41.33%
DY 4.14 0.00 7.69 3.59 5.33 0.00 7.19 -30.85%
P/NAPS 1.60 1.66 1.65 1.79 1.82 1.68 1.54 2.58%

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