[CCM] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,571,809 2,165,459 1,397,268 1,110,060 814,219 696,941 576,713 18.16%
PBT 15,579 120,268 105,551 138,368 130,306 189,966 58,242 -19.71%
Tax -10,511 -34,767 -21,952 -17,343 -24,226 -22,300 -14,714 -5.44%
NP 5,068 85,501 83,599 121,025 106,080 167,666 43,528 -30.09%
-
NP to SH -5,820 65,026 62,718 104,272 90,221 167,666 43,528 -
-
Tax Rate 67.47% 28.91% 20.80% 12.53% 18.59% 11.74% 25.26% -
Total Cost 1,566,741 2,079,958 1,313,669 989,035 708,139 529,275 533,185 19.65%
-
Net Worth 727,499 752,932 737,624 730,089 678,335 608,039 464,862 7.74%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 32,333 58,986 63,794 92,709 74,954 655 70,433 -12.15%
Div Payout % 0.00% 90.71% 101.72% 88.91% 83.08% 0.39% 161.81% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 727,499 752,932 737,624 730,089 678,335 608,039 464,862 7.74%
NOSH 404,166 402,637 398,715 386,290 374,770 364,095 352,168 2.31%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.32% 3.95% 5.98% 10.90% 13.03% 24.06% 7.55% -
ROE -0.80% 8.64% 8.50% 14.28% 13.30% 27.57% 9.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 388.90 537.82 350.44 287.36 217.26 191.42 163.76 15.49%
EPS -1.44 16.15 15.73 26.90 23.70 46.05 12.36 -
DPS 8.00 14.65 16.00 24.00 20.00 0.18 20.00 -14.15%
NAPS 1.80 1.87 1.85 1.89 1.81 1.67 1.32 5.30%
Adjusted Per Share Value based on latest NOSH - 385,958
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 937.30 1,291.30 833.21 661.95 485.53 415.60 343.90 18.17%
EPS -3.47 38.78 37.40 62.18 53.80 99.98 25.96 -
DPS 19.28 35.17 38.04 55.28 44.70 0.39 42.00 -12.15%
NAPS 4.3382 4.4899 4.3986 4.3536 4.045 3.6258 2.7721 7.74%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.28 2.20 2.87 3.28 2.67 2.40 2.41 -
P/RPS 0.59 0.41 0.82 1.14 1.23 1.25 1.47 -14.10%
P/EPS -158.33 13.62 18.25 12.15 11.09 5.21 19.50 -
EY -0.63 7.34 5.48 8.23 9.02 19.19 5.13 -
DY 3.51 6.66 5.57 7.32 7.49 0.08 8.30 -13.35%
P/NAPS 1.27 1.18 1.55 1.74 1.48 1.44 1.83 -5.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 01/03/07 02/03/06 28/02/05 01/03/04 -
Price 2.20 2.14 2.73 3.12 2.78 2.33 2.09 -
P/RPS 0.57 0.40 0.78 1.09 1.28 1.22 1.28 -12.60%
P/EPS -152.78 13.25 17.36 11.56 11.55 5.06 16.91 -
EY -0.65 7.55 5.76 8.65 8.66 19.76 5.91 -
DY 3.64 6.85 5.86 7.69 7.19 0.08 9.57 -14.86%
P/NAPS 1.22 1.14 1.48 1.65 1.54 1.40 1.58 -4.21%

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