[CCM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 172.53%
YoY- -90.15%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 238,180 814,219 611,080 412,137 168,482 696,941 511,309 -39.93%
PBT 49,470 130,306 101,160 28,502 10,736 189,966 153,932 -53.11%
Tax -5,681 -24,226 -16,032 -9,399 -3,746 -22,300 -15,053 -47.80%
NP 43,789 106,080 85,128 19,103 6,990 167,666 138,879 -53.70%
-
NP to SH 39,985 90,221 74,050 12,430 4,561 167,666 138,879 -56.43%
-
Tax Rate 11.48% 18.59% 15.85% 32.98% 34.89% 11.74% 9.78% -
Total Cost 194,391 708,139 525,952 393,034 161,492 529,275 372,430 -35.19%
-
Net Worth 727,346 678,335 642,937 604,702 628,072 608,039 579,870 16.32%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 74,954 22,428 22,396 - 655 25,369 -
Div Payout % - 83.08% 30.29% 180.18% - 0.39% 18.27% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 727,346 678,335 642,937 604,702 628,072 608,039 579,870 16.32%
NOSH 380,809 374,770 373,801 373,273 373,852 364,095 362,419 3.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.38% 13.03% 13.93% 4.64% 4.15% 24.06% 27.16% -
ROE 5.50% 13.30% 11.52% 2.06% 0.73% 27.57% 23.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.55 217.26 163.48 110.41 45.07 191.42 141.08 -41.88%
EPS 10.50 23.70 19.81 3.33 1.22 46.05 38.32 -57.84%
DPS 0.00 20.00 6.00 6.00 0.00 0.18 7.00 -
NAPS 1.91 1.81 1.72 1.62 1.68 1.67 1.60 12.54%
Adjusted Per Share Value based on latest NOSH - 372,938
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 142.03 485.53 364.40 245.76 100.47 415.60 304.90 -39.93%
EPS 23.84 53.80 44.16 7.41 2.72 99.98 82.82 -56.43%
DPS 0.00 44.70 13.37 13.36 0.00 0.39 15.13 -
NAPS 4.3373 4.045 3.8339 3.6059 3.7453 3.6258 3.4579 16.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 2.67 2.76 2.45 2.35 2.40 2.11 -
P/RPS 4.80 1.23 1.69 2.22 5.21 1.25 1.50 117.30%
P/EPS 28.57 11.09 13.93 73.57 192.62 5.21 5.51 199.87%
EY 3.50 9.02 7.18 1.36 0.52 19.19 18.16 -66.66%
DY 0.00 7.49 2.17 2.45 0.00 0.08 3.32 -
P/NAPS 1.57 1.48 1.60 1.51 1.40 1.44 1.32 12.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 -
Price 3.20 2.78 2.70 2.93 2.40 2.33 2.21 -
P/RPS 5.12 1.28 1.65 2.65 5.33 1.22 1.57 120.06%
P/EPS 30.48 11.55 13.63 87.99 196.72 5.06 5.77 203.62%
EY 3.28 8.66 7.34 1.14 0.51 19.76 17.34 -67.08%
DY 0.00 7.19 2.22 2.05 0.00 0.08 3.17 -
P/NAPS 1.68 1.54 1.57 1.81 1.43 1.40 1.38 14.02%

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