[CCM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.16%
YoY- -94.57%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 203,139 198,943 243,655 168,482 185,632 184,578 167,857 13.52%
PBT 29,145 72,658 17,766 10,736 36,034 19,058 48,040 -28.26%
Tax -8,194 -6,633 -5,653 -3,746 -7,247 -6,358 -5,829 25.40%
NP 20,951 66,025 12,113 6,990 28,787 12,700 42,211 -37.23%
-
NP to SH 16,171 61,620 7,869 4,561 28,787 12,700 42,211 -47.15%
-
Tax Rate 28.11% 9.13% 31.82% 34.89% 20.11% 33.36% 12.13% -
Total Cost 182,188 132,918 231,542 161,492 156,845 171,878 125,646 28.02%
-
Net Worth 772,257 643,121 604,160 628,072 607,765 580,571 579,860 20.98%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 52,483 - 22,376 - 400 - 25,211 62.81%
Div Payout % 324.55% - 284.36% - 1.39% - 59.73% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 772,257 643,121 604,160 628,072 607,765 580,571 579,860 20.98%
NOSH 374,882 373,907 372,938 373,852 363,931 362,857 360,162 2.69%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.31% 33.19% 4.97% 4.15% 15.51% 6.88% 25.15% -
ROE 2.09% 9.58% 1.30% 0.73% 4.74% 2.19% 7.28% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 54.19 53.21 65.33 45.07 51.01 50.87 46.61 10.53%
EPS 4.24 16.48 2.11 1.22 7.91 3.50 11.72 -49.13%
DPS 14.00 0.00 6.00 0.00 0.11 0.00 7.00 58.53%
NAPS 2.06 1.72 1.62 1.68 1.67 1.60 1.61 17.80%
Adjusted Per Share Value based on latest NOSH - 373,852
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 121.14 118.63 145.30 100.47 110.70 110.07 100.10 13.52%
EPS 9.64 36.75 4.69 2.72 17.17 7.57 25.17 -47.16%
DPS 31.30 0.00 13.34 0.00 0.24 0.00 15.03 62.85%
NAPS 4.6051 3.835 3.6027 3.7453 3.6242 3.462 3.4578 20.98%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.67 2.76 2.45 2.35 2.40 2.11 2.02 -
P/RPS 4.93 5.19 3.75 5.21 4.71 4.15 4.33 9.01%
P/EPS 61.90 16.75 116.11 192.62 30.34 60.29 17.24 133.93%
EY 1.62 5.97 0.86 0.52 3.30 1.66 5.80 -57.17%
DY 5.24 0.00 2.45 0.00 0.05 0.00 3.47 31.52%
P/NAPS 1.30 1.60 1.51 1.40 1.44 1.32 1.25 2.64%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 20/08/04 -
Price 2.78 2.70 2.93 2.40 2.33 2.21 2.13 -
P/RPS 5.13 5.07 4.48 5.33 4.57 4.34 4.57 7.98%
P/EPS 64.45 16.38 138.86 196.72 29.46 63.14 18.17 132.04%
EY 1.55 6.10 0.72 0.51 3.39 1.58 5.50 -56.91%
DY 5.04 0.00 2.05 0.00 0.05 0.00 3.29 32.78%
P/NAPS 1.35 1.57 1.81 1.43 1.40 1.38 1.32 1.50%

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