[CCM] QoQ 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- -69.91%
YoY- 115.4%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 243,655 168,482 185,632 184,578 167,857 158,874 132,257 50.33%
PBT 17,766 10,736 36,034 19,058 48,040 86,834 4,854 137.68%
Tax -5,653 -3,746 -7,247 -6,358 -5,829 -2,866 -2,558 69.74%
NP 12,113 6,990 28,787 12,700 42,211 83,968 2,296 203.36%
-
NP to SH 7,869 4,561 28,787 12,700 42,211 83,968 2,296 127.48%
-
Tax Rate 31.82% 34.89% 20.11% 33.36% 12.13% 3.30% 52.70% -
Total Cost 231,542 161,492 156,845 171,878 125,646 74,906 129,961 47.01%
-
Net Worth 604,160 628,072 607,765 580,571 579,860 556,674 466,264 18.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 22,376 - 400 - 25,211 - 35,323 -26.26%
Div Payout % 284.36% - 1.39% - 59.73% - 1,538.46% -
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 604,160 628,072 607,765 580,571 579,860 556,674 466,264 18.87%
NOSH 372,938 373,852 363,931 362,857 360,162 359,144 353,230 3.68%
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 4.97% 4.15% 15.51% 6.88% 25.15% 52.85% 1.74% -
ROE 1.30% 0.73% 4.74% 2.19% 7.28% 15.08% 0.49% -
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 65.33 45.07 51.01 50.87 46.61 44.24 37.44 44.98%
EPS 2.11 1.22 7.91 3.50 11.72 23.38 0.65 119.39%
DPS 6.00 0.00 0.11 0.00 7.00 0.00 10.00 -28.88%
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 145.30 100.47 110.70 110.07 100.10 94.74 78.87 50.33%
EPS 4.69 2.72 17.17 7.57 25.17 50.07 1.37 127.31%
DPS 13.34 0.00 0.24 0.00 15.03 0.00 21.06 -26.26%
NAPS 3.6027 3.7453 3.6242 3.462 3.4578 3.3195 2.7804 18.87%
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 3.75 5.21 4.71 4.15 4.33 4.75 6.44 -30.29%
P/EPS 116.11 192.62 30.34 60.29 17.24 8.98 370.77 -53.91%
EY 0.86 0.52 3.30 1.66 5.80 11.13 0.27 116.63%
DY 2.45 0.00 0.05 0.00 3.47 0.00 4.15 -29.64%
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 4.48 5.33 4.57 4.34 4.57 4.93 5.58 -13.62%
P/EPS 138.86 196.72 29.46 63.14 18.17 9.32 321.54 -42.89%
EY 0.72 0.51 3.39 1.58 5.50 10.72 0.31 75.47%
DY 2.05 0.00 0.05 0.00 3.29 0.00 4.78 -43.15%
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