[CCM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 77.28%
YoY- 776.67%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,110,060 1,065,162 992,946 952,720 814,219 814,773 824,274 21.88%
PBT 138,368 164,277 169,338 197,880 130,306 134,880 57,004 80.32%
Tax -17,343 -23,886 -23,350 -22,724 -24,226 -21,376 -18,798 -5.21%
NP 121,025 140,390 145,988 175,156 106,080 113,504 38,206 115.23%
-
NP to SH 104,272 122,952 129,678 159,940 90,221 98,733 24,860 159.40%
-
Tax Rate 12.53% 14.54% 13.79% 11.48% 18.59% 15.85% 32.98% -
Total Cost 989,035 924,772 846,958 777,564 708,139 701,269 786,068 16.49%
-
Net Worth 730,089 720,301 713,190 727,346 678,335 642,937 604,702 13.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 92,709 46,222 69,018 - 74,954 29,904 44,792 62.19%
Div Payout % 88.91% 37.59% 53.22% - 83.08% 30.29% 180.18% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 730,089 720,301 713,190 727,346 678,335 642,937 604,702 13.34%
NOSH 386,290 385,187 383,435 380,809 374,770 373,801 373,273 2.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.90% 13.18% 14.70% 18.38% 13.03% 13.93% 4.64% -
ROE 14.28% 17.07% 18.18% 21.99% 13.30% 15.36% 4.11% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 287.36 276.53 258.96 250.18 217.26 217.97 220.82 19.13%
EPS 26.90 31.92 33.82 42.00 23.70 26.41 6.66 152.97%
DPS 24.00 12.00 18.00 0.00 20.00 8.00 12.00 58.53%
NAPS 1.89 1.87 1.86 1.91 1.81 1.72 1.62 10.79%
Adjusted Per Share Value based on latest NOSH - 380,809
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 661.95 635.17 592.11 568.12 485.53 485.86 491.53 21.88%
EPS 62.18 73.32 77.33 95.37 53.80 58.88 14.82 159.45%
DPS 55.28 27.56 41.16 0.00 44.70 17.83 26.71 62.18%
NAPS 4.3536 4.2953 4.2529 4.3373 4.045 3.8339 3.6059 13.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.28 3.28 3.14 3.00 2.67 2.76 2.45 -
P/RPS 1.14 1.19 1.21 1.20 1.23 1.27 1.11 1.78%
P/EPS 12.15 10.28 9.28 7.14 11.09 10.45 36.79 -52.12%
EY 8.23 9.73 10.77 14.00 9.02 9.57 2.72 108.77%
DY 7.32 3.66 5.73 0.00 7.49 2.90 4.90 30.58%
P/NAPS 1.74 1.75 1.69 1.57 1.48 1.60 1.51 9.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 25/08/06 26/05/06 02/03/06 24/11/05 18/08/05 -
Price 3.12 3.34 3.38 3.20 2.78 2.70 2.93 -
P/RPS 1.09 1.21 1.31 1.28 1.28 1.24 1.33 -12.39%
P/EPS 11.56 10.46 9.99 7.62 11.55 10.22 43.99 -58.87%
EY 8.65 9.56 10.01 13.12 8.66 9.78 2.27 143.37%
DY 7.69 3.59 5.33 0.00 7.19 2.96 4.10 51.91%
P/NAPS 1.65 1.79 1.82 1.68 1.54 1.57 1.81 -5.96%

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