[CCM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 495.74%
YoY- -46.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 496,473 238,180 814,219 611,080 412,137 168,482 696,941 -20.28%
PBT 84,669 49,470 130,306 101,160 28,502 10,736 189,966 -41.73%
Tax -11,675 -5,681 -24,226 -16,032 -9,399 -3,746 -22,300 -35.11%
NP 72,994 43,789 106,080 85,128 19,103 6,990 167,666 -42.64%
-
NP to SH 64,839 39,985 90,221 74,050 12,430 4,561 167,666 -47.01%
-
Tax Rate 13.79% 11.48% 18.59% 15.85% 32.98% 34.89% 11.74% -
Total Cost 423,479 194,391 708,139 525,952 393,034 161,492 529,275 -13.84%
-
Net Worth 713,190 727,346 678,335 642,937 604,702 628,072 608,039 11.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 34,509 - 74,954 22,428 22,396 - 655 1315.62%
Div Payout % 53.22% - 83.08% 30.29% 180.18% - 0.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 713,190 727,346 678,335 642,937 604,702 628,072 608,039 11.25%
NOSH 383,435 380,809 374,770 373,801 373,273 373,852 364,095 3.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.70% 18.38% 13.03% 13.93% 4.64% 4.15% 24.06% -
ROE 9.09% 5.50% 13.30% 11.52% 2.06% 0.73% 27.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 129.48 62.55 217.26 163.48 110.41 45.07 191.42 -22.99%
EPS 16.91 10.50 23.70 19.81 3.33 1.22 46.05 -48.81%
DPS 9.00 0.00 20.00 6.00 6.00 0.00 0.18 1266.96%
NAPS 1.86 1.91 1.81 1.72 1.62 1.68 1.67 7.46%
Adjusted Per Share Value based on latest NOSH - 373,907
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 296.06 142.03 485.53 364.40 245.76 100.47 415.60 -20.28%
EPS 38.66 23.84 53.80 44.16 7.41 2.72 99.98 -47.01%
DPS 20.58 0.00 44.70 13.37 13.36 0.00 0.39 1317.12%
NAPS 4.2529 4.3373 4.045 3.8339 3.6059 3.7453 3.6258 11.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.14 3.00 2.67 2.76 2.45 2.35 2.40 -
P/RPS 2.43 4.80 1.23 1.69 2.22 5.21 1.25 55.95%
P/EPS 18.57 28.57 11.09 13.93 73.57 192.62 5.21 133.88%
EY 5.39 3.50 9.02 7.18 1.36 0.52 19.19 -57.21%
DY 2.87 0.00 7.49 2.17 2.45 0.00 0.08 994.90%
P/NAPS 1.69 1.57 1.48 1.60 1.51 1.40 1.44 11.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 -
Price 3.38 3.20 2.78 2.70 2.93 2.40 2.33 -
P/RPS 2.61 5.12 1.28 1.65 2.65 5.33 1.22 66.26%
P/EPS 19.99 30.48 11.55 13.63 87.99 196.72 5.06 150.53%
EY 5.00 3.28 8.66 7.34 1.14 0.51 19.76 -60.09%
DY 2.66 0.00 7.19 2.22 2.05 0.00 0.08 940.67%
P/NAPS 1.82 1.68 1.54 1.57 1.81 1.43 1.40 19.17%

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