[CCM] QoQ Annualized Quarter 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- -89.12%
YoY- -94.57%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 814,219 814,773 824,274 673,928 696,941 681,745 653,462 15.74%
PBT 130,306 134,880 57,004 42,944 189,966 205,242 269,748 -38.35%
Tax -24,226 -21,376 -18,798 -14,984 -22,300 -20,070 -17,390 24.65%
NP 106,080 113,504 38,206 27,960 167,666 185,172 252,358 -43.79%
-
NP to SH 90,221 98,733 24,860 18,244 167,666 185,172 252,358 -49.53%
-
Tax Rate 18.59% 15.85% 32.98% 34.89% 11.74% 9.78% 6.45% -
Total Cost 708,139 701,269 786,068 645,968 529,275 496,573 401,104 45.92%
-
Net Worth 678,335 642,937 604,702 628,072 608,039 579,870 580,091 10.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 74,954 29,904 44,792 - 655 33,825 50,442 30.12%
Div Payout % 83.08% 30.29% 180.18% - 0.39% 18.27% 19.99% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 678,335 642,937 604,702 628,072 608,039 579,870 580,091 10.96%
NOSH 374,770 373,801 373,273 373,852 364,095 362,419 360,305 2.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.03% 13.93% 4.64% 4.15% 24.06% 27.16% 38.62% -
ROE 13.30% 15.36% 4.11% 2.90% 27.57% 31.93% 43.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 217.26 217.97 220.82 180.27 191.42 188.11 181.36 12.75%
EPS 23.70 26.41 6.66 4.88 46.05 51.09 70.04 -51.34%
DPS 20.00 8.00 12.00 0.00 0.18 9.33 14.00 26.76%
NAPS 1.81 1.72 1.62 1.68 1.67 1.60 1.61 8.09%
Adjusted Per Share Value based on latest NOSH - 373,852
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 485.53 485.86 491.53 401.87 415.60 406.54 389.67 15.74%
EPS 53.80 58.88 14.82 10.88 99.98 110.42 150.49 -49.53%
DPS 44.70 17.83 26.71 0.00 0.39 20.17 30.08 30.12%
NAPS 4.045 3.8339 3.6059 3.7453 3.6258 3.4579 3.4592 10.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.67 2.76 2.45 2.35 2.40 2.11 2.02 -
P/RPS 1.23 1.27 1.11 1.30 1.25 1.12 1.11 7.06%
P/EPS 11.09 10.45 36.79 48.16 5.21 4.13 2.88 145.07%
EY 9.02 9.57 2.72 2.08 19.19 24.21 34.67 -59.14%
DY 7.49 2.90 4.90 0.00 0.08 4.42 6.93 5.30%
P/NAPS 1.48 1.60 1.51 1.40 1.44 1.32 1.25 11.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 20/08/04 -
Price 2.78 2.70 2.93 2.40 2.33 2.21 2.13 -
P/RPS 1.28 1.24 1.33 1.33 1.22 1.17 1.17 6.15%
P/EPS 11.55 10.22 43.99 49.18 5.06 4.33 3.04 142.89%
EY 8.66 9.78 2.27 2.03 19.76 23.12 32.88 -58.81%
DY 7.19 2.96 4.10 0.00 0.08 4.22 6.57 6.17%
P/NAPS 1.54 1.57 1.81 1.43 1.40 1.38 1.32 10.79%

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