[CCM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.82%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 681,745 653,462 635,496 576,713 592,608 593,150 573,872 12.13%
PBT 205,242 269,748 347,336 58,242 71,184 88,238 43,568 180.22%
Tax -20,070 -17,390 -11,464 -14,714 -16,208 -17,566 -10,972 49.40%
NP 185,172 252,358 335,872 43,528 54,976 70,672 32,596 217.37%
-
NP to SH 185,172 252,358 335,872 43,528 54,976 70,672 32,596 217.37%
-
Tax Rate 9.78% 6.45% 3.30% 25.26% 22.77% 19.91% 25.18% -
Total Cost 496,573 401,104 299,624 533,185 537,632 522,478 541,276 -5.56%
-
Net Worth 579,870 580,091 556,674 464,862 480,747 505,301 476,767 13.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 33,825 50,442 - 70,433 - 60,355 - -
Div Payout % 18.27% 19.99% - 161.81% - 85.40% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 579,870 580,091 556,674 464,862 480,747 505,301 476,767 13.90%
NOSH 362,419 360,305 359,144 352,168 350,910 350,903 338,132 4.71%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 27.16% 38.62% 52.85% 7.55% 9.28% 11.91% 5.68% -
ROE 31.93% 43.50% 60.34% 9.36% 11.44% 13.99% 6.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 188.11 181.36 176.95 163.76 168.88 169.03 169.72 7.07%
EPS 51.09 70.04 93.52 12.36 15.67 20.14 9.64 203.05%
DPS 9.33 14.00 0.00 20.00 0.00 17.20 0.00 -
NAPS 1.60 1.61 1.55 1.32 1.37 1.44 1.41 8.76%
Adjusted Per Share Value based on latest NOSH - 353,230
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 406.54 389.67 378.96 343.90 353.38 353.71 342.21 12.13%
EPS 110.42 150.49 200.29 25.96 32.78 42.14 19.44 217.34%
DPS 20.17 30.08 0.00 42.00 0.00 35.99 0.00 -
NAPS 3.4579 3.4592 3.3195 2.7721 2.8668 3.0132 2.843 13.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.11 2.02 2.10 2.41 2.06 1.47 1.34 -
P/RPS 1.12 1.11 1.19 1.47 1.22 0.87 0.79 26.12%
P/EPS 4.13 2.88 2.25 19.50 13.15 7.30 13.90 -55.37%
EY 24.21 34.67 44.53 5.13 7.61 13.70 7.19 124.15%
DY 4.42 6.93 0.00 8.30 0.00 11.70 0.00 -
P/NAPS 1.32 1.25 1.35 1.83 1.50 1.02 0.95 24.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 20/05/04 01/03/04 06/11/03 07/08/03 19/05/03 -
Price 2.21 2.13 2.18 2.09 2.04 1.50 1.31 -
P/RPS 1.17 1.17 1.23 1.28 1.21 0.89 0.77 32.06%
P/EPS 4.33 3.04 2.33 16.91 13.02 7.45 13.59 -53.25%
EY 23.12 32.88 42.90 5.91 7.68 13.43 7.36 114.04%
DY 4.22 6.57 0.00 9.57 0.00 11.47 0.00 -
P/NAPS 1.38 1.32 1.41 1.58 1.49 1.04 0.93 30.00%

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