[CCM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 126.67%
YoY- 1153.79%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 198,943 243,655 168,482 185,632 184,578 167,857 158,874 16.16%
PBT 72,658 17,766 10,736 36,034 19,058 48,040 86,834 -11.19%
Tax -6,633 -5,653 -3,746 -7,247 -6,358 -5,829 -2,866 74.87%
NP 66,025 12,113 6,990 28,787 12,700 42,211 83,968 -14.79%
-
NP to SH 61,620 7,869 4,561 28,787 12,700 42,211 83,968 -18.62%
-
Tax Rate 9.13% 31.82% 34.89% 20.11% 33.36% 12.13% 3.30% -
Total Cost 132,918 231,542 161,492 156,845 171,878 125,646 74,906 46.51%
-
Net Worth 643,121 604,160 628,072 607,765 580,571 579,860 556,674 10.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 22,376 - 400 - 25,211 - -
Div Payout % - 284.36% - 1.39% - 59.73% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 643,121 604,160 628,072 607,765 580,571 579,860 556,674 10.09%
NOSH 373,907 372,938 373,852 363,931 362,857 360,162 359,144 2.71%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 33.19% 4.97% 4.15% 15.51% 6.88% 25.15% 52.85% -
ROE 9.58% 1.30% 0.73% 4.74% 2.19% 7.28% 15.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.21 65.33 45.07 51.01 50.87 46.61 44.24 13.08%
EPS 16.48 2.11 1.22 7.91 3.50 11.72 23.38 -20.78%
DPS 0.00 6.00 0.00 0.11 0.00 7.00 0.00 -
NAPS 1.72 1.62 1.68 1.67 1.60 1.61 1.55 7.17%
Adjusted Per Share Value based on latest NOSH - 363,931
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 118.63 145.30 100.47 110.70 110.07 100.10 94.74 16.15%
EPS 36.75 4.69 2.72 17.17 7.57 25.17 50.07 -18.61%
DPS 0.00 13.34 0.00 0.24 0.00 15.03 0.00 -
NAPS 3.835 3.6027 3.7453 3.6242 3.462 3.4578 3.3195 10.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.76 2.45 2.35 2.40 2.11 2.02 2.10 -
P/RPS 5.19 3.75 5.21 4.71 4.15 4.33 4.75 6.07%
P/EPS 16.75 116.11 192.62 30.34 60.29 17.24 8.98 51.47%
EY 5.97 0.86 0.52 3.30 1.66 5.80 11.13 -33.95%
DY 0.00 2.45 0.00 0.05 0.00 3.47 0.00 -
P/NAPS 1.60 1.51 1.40 1.44 1.32 1.25 1.35 11.98%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 20/08/04 20/05/04 -
Price 2.70 2.93 2.40 2.33 2.21 2.13 2.18 -
P/RPS 5.07 4.48 5.33 4.57 4.34 4.57 4.93 1.88%
P/EPS 16.38 138.86 196.72 29.46 63.14 18.17 9.32 45.58%
EY 6.10 0.72 0.51 3.39 1.58 5.50 10.72 -31.30%
DY 0.00 2.05 0.00 0.05 0.00 3.29 0.00 -
P/NAPS 1.57 1.81 1.43 1.40 1.38 1.32 1.41 7.42%

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