[CCM] QoQ 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- 683.07%
YoY- 385.2%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 258,293 238,180 203,139 198,943 243,655 168,482 185,632 24.71%
PBT 35,199 49,470 29,145 72,658 17,766 10,736 36,034 -1.55%
Tax -5,994 -5,681 -8,194 -6,633 -5,653 -3,746 -7,247 -11.91%
NP 29,205 43,789 20,951 66,025 12,113 6,990 28,787 0.96%
-
NP to SH 24,854 39,985 16,171 61,620 7,869 4,561 28,787 -9.35%
-
Tax Rate 17.03% 11.48% 28.11% 9.13% 31.82% 34.89% 20.11% -
Total Cost 229,088 194,391 182,188 132,918 231,542 161,492 156,845 28.82%
-
Net Worth 713,401 727,346 772,257 643,121 604,160 628,072 607,765 11.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 34,519 - 52,483 - 22,376 - 400 1868.84%
Div Payout % 138.89% - 324.55% - 284.36% - 1.39% -
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 713,401 727,346 772,257 643,121 604,160 628,072 607,765 11.30%
NOSH 383,549 380,809 374,882 373,907 372,938 373,852 363,931 3.57%
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 11.31% 18.38% 10.31% 33.19% 4.97% 4.15% 15.51% -
ROE 3.48% 5.50% 2.09% 9.58% 1.30% 0.73% 4.74% -
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 67.34 62.55 54.19 53.21 65.33 45.07 51.01 20.40%
EPS 6.48 10.50 4.24 16.48 2.11 1.22 7.91 -12.48%
DPS 9.00 0.00 14.00 0.00 6.00 0.00 0.11 1799.92%
NAPS 1.86 1.91 2.06 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 154.02 142.03 121.14 118.63 145.30 100.47 110.70 24.70%
EPS 14.82 23.84 9.64 36.75 4.69 2.72 17.17 -9.37%
DPS 20.58 0.00 31.30 0.00 13.34 0.00 0.24 1860.48%
NAPS 4.2541 4.3373 4.6051 3.835 3.6027 3.7453 3.6242 11.30%
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 4.66 4.80 4.93 5.19 3.75 5.21 4.71 -0.71%
P/EPS 48.46 28.57 61.90 16.75 116.11 192.62 30.34 36.75%
EY 2.06 3.50 1.62 5.97 0.86 0.52 3.30 -27.02%
DY 2.87 0.00 5.24 0.00 2.45 0.00 0.05 1399.09%
P/NAPS 1.69 1.57 1.30 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 5.02 5.12 5.13 5.07 4.48 5.33 4.57 6.47%
P/EPS 52.16 30.48 64.45 16.38 138.86 196.72 29.46 46.50%
EY 1.92 3.28 1.55 6.10 0.72 0.51 3.39 -31.61%
DY 2.66 0.00 5.04 0.00 2.05 0.00 0.05 1324.84%
P/NAPS 1.82 1.68 1.35 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