[CCM] QoQ 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- 147.26%
YoY- 776.67%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 311,188 302,399 258,293 238,180 203,139 198,943 243,655 17.66%
PBT 15,160 38,539 35,199 49,470 29,145 72,658 17,766 -10.00%
Tax 572 -6,240 -5,994 -5,681 -8,194 -6,633 -5,653 -
NP 15,732 32,299 29,205 43,789 20,951 66,025 12,113 18.98%
-
NP to SH 12,058 27,375 24,854 39,985 16,171 61,620 7,869 32.81%
-
Tax Rate -3.77% 16.19% 17.03% 11.48% 28.11% 9.13% 31.82% -
Total Cost 295,456 270,100 229,088 194,391 182,188 132,918 231,542 17.59%
-
Net Worth 385,958 719,989 713,401 727,346 772,257 643,121 604,160 -25.76%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 57,893 - 34,519 - 52,483 - 22,376 88.13%
Div Payout % 480.13% - 138.89% - 324.55% - 284.36% -
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 385,958 719,989 713,401 727,346 772,257 643,121 604,160 -25.76%
NOSH 385,958 385,021 383,549 380,809 374,882 373,907 372,938 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 5.06% 10.68% 11.31% 18.38% 10.31% 33.19% 4.97% -
ROE 3.12% 3.80% 3.48% 5.50% 2.09% 9.58% 1.30% -
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 80.63 78.54 67.34 62.55 54.19 53.21 65.33 15.01%
EPS 2.96 7.11 6.48 10.50 4.24 16.48 2.11 25.23%
DPS 15.00 0.00 9.00 0.00 14.00 0.00 6.00 83.89%
NAPS 1.00 1.87 1.86 1.91 2.06 1.72 1.62 -27.43%
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 185.57 180.33 154.02 142.03 121.14 118.63 145.30 17.66%
EPS 7.19 16.32 14.82 23.84 9.64 36.75 4.69 32.85%
DPS 34.52 0.00 20.58 0.00 31.30 0.00 13.34 88.15%
NAPS 2.3015 4.2934 4.2541 4.3373 4.6051 3.835 3.6027 -25.76%
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 4.07 4.18 4.66 4.80 4.93 5.19 3.75 5.59%
P/EPS 104.99 46.13 48.46 28.57 61.90 16.75 116.11 -6.47%
EY 0.95 2.17 2.06 3.50 1.62 5.97 0.86 6.84%
DY 4.57 0.00 2.87 0.00 5.24 0.00 2.45 51.35%
P/NAPS 3.28 1.75 1.69 1.57 1.30 1.60 1.51 67.48%
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 3.87 4.25 5.02 5.12 5.13 5.07 4.48 -9.27%
P/EPS 99.87 46.98 52.16 30.48 64.45 16.38 138.86 -19.67%
EY 1.00 2.13 1.92 3.28 1.55 6.10 0.72 24.40%
DY 4.81 0.00 2.66 0.00 5.04 0.00 2.05 76.30%
P/NAPS 3.12 1.79 1.82 1.68 1.35 1.57 1.81 43.62%

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