[CCM] QoQ Cumulative 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- -55.68%
YoY- 776.67%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,110,060 798,872 496,473 238,180 814,219 611,080 412,137 93.23%
PBT 138,368 123,208 84,669 49,470 130,306 101,160 28,502 185.88%
Tax -17,343 -17,915 -11,675 -5,681 -24,226 -16,032 -9,399 50.27%
NP 121,025 105,293 72,994 43,789 106,080 85,128 19,103 241.23%
-
NP to SH 104,272 92,214 64,839 39,985 90,221 74,050 12,430 311.25%
-
Tax Rate 12.53% 14.54% 13.79% 11.48% 18.59% 15.85% 32.98% -
Total Cost 989,035 693,579 423,479 194,391 708,139 525,952 393,034 84.69%
-
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 34,666 34,509 - 74,954 22,428 22,396 157.14%
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% 12.80% 9.09% 5.50% 13.30% 11.52% 2.06% -
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 287.36 207.40 129.48 62.55 217.26 163.48 110.41 88.88%
EPS 26.90 23.94 16.91 10.50 23.70 19.81 3.33 301.06%
DPS 24.00 9.00 9.00 0.00 20.00 6.00 6.00 151.34%
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 661.95 476.38 296.06 142.03 485.53 364.40 245.76 93.23%
EPS 62.18 54.99 38.66 23.84 53.80 44.16 7.41 311.34%
DPS 55.28 20.67 20.58 0.00 44.70 13.37 13.36 157.06%
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 1.58 2.43 4.80 1.23 1.69 2.22 -35.79%
P/EPS 12.15 13.70 18.57 28.57 11.09 13.93 73.57 -69.79%
EY 8.23 7.30 5.39 3.50 9.02 7.18 1.36 230.99%
DY 7.32 2.74 2.87 0.00 7.49 2.17 2.45 107.02%
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 1.61 2.61 5.12 1.28 1.65 2.65 -44.60%
P/EPS 11.56 13.95 19.99 30.48 11.55 13.63 87.99 -74.06%
EY 8.65 7.17 5.00 3.28 8.66 7.34 1.14 284.71%
DY 7.69 2.69 2.66 0.00 7.19 2.22 2.05 140.84%
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