[CCM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.07%
YoY- 236.82%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 412,137 168,482 696,941 511,309 326,731 158,874 576,713 -20.08%
PBT 28,502 10,736 189,966 153,932 134,874 86,834 58,242 -37.92%
Tax -9,399 -3,746 -22,300 -15,053 -8,695 -2,866 -14,714 -25.84%
NP 19,103 6,990 167,666 138,879 126,179 83,968 43,528 -42.27%
-
NP to SH 12,430 4,561 167,666 138,879 126,179 83,968 43,528 -56.66%
-
Tax Rate 32.98% 34.89% 11.74% 9.78% 6.45% 3.30% 25.26% -
Total Cost 393,034 161,492 529,275 372,430 200,552 74,906 533,185 -18.41%
-
Net Worth 604,702 628,072 608,039 579,870 580,091 556,674 464,862 19.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 22,396 - 655 25,369 25,221 - 70,433 -53.44%
Div Payout % 180.18% - 0.39% 18.27% 19.99% - 161.81% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 604,702 628,072 608,039 579,870 580,091 556,674 464,862 19.18%
NOSH 373,273 373,852 364,095 362,419 360,305 359,144 352,168 3.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.64% 4.15% 24.06% 27.16% 38.62% 52.85% 7.55% -
ROE 2.06% 0.73% 27.57% 23.95% 21.75% 15.08% 9.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 110.41 45.07 191.42 141.08 90.68 44.24 163.76 -23.12%
EPS 3.33 1.22 46.05 38.32 35.02 23.38 12.36 -58.31%
DPS 6.00 0.00 0.18 7.00 7.00 0.00 20.00 -55.21%
NAPS 1.62 1.68 1.67 1.60 1.61 1.55 1.32 14.64%
Adjusted Per Share Value based on latest NOSH - 362,857
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 245.76 100.47 415.60 304.90 194.84 94.74 343.90 -20.08%
EPS 7.41 2.72 99.98 82.82 75.24 50.07 25.96 -56.68%
DPS 13.36 0.00 0.39 15.13 15.04 0.00 42.00 -53.43%
NAPS 3.6059 3.7453 3.6258 3.4579 3.4592 3.3195 2.7721 19.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.45 2.35 2.40 2.11 2.02 2.10 2.41 -
P/RPS 2.22 5.21 1.25 1.50 2.23 4.75 1.47 31.66%
P/EPS 73.57 192.62 5.21 5.51 5.77 8.98 19.50 142.54%
EY 1.36 0.52 19.19 18.16 17.34 11.13 5.13 -58.76%
DY 2.45 0.00 0.08 3.32 3.47 0.00 8.30 -55.70%
P/NAPS 1.51 1.40 1.44 1.32 1.25 1.35 1.83 -12.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 25/05/05 28/02/05 25/11/04 20/08/04 20/05/04 01/03/04 -
Price 2.93 2.40 2.33 2.21 2.13 2.18 2.09 -
P/RPS 2.65 5.33 1.22 1.57 2.35 4.93 1.28 62.51%
P/EPS 87.99 196.72 5.06 5.77 6.08 9.32 16.91 200.58%
EY 1.14 0.51 19.76 17.34 16.44 10.72 5.91 -66.64%
DY 2.05 0.00 0.08 3.17 3.29 0.00 9.57 -64.23%
P/NAPS 1.81 1.43 1.40 1.38 1.32 1.41 1.58 9.49%

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