[CCM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.82%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,110,060 814,219 696,941 576,713 518,359 497,563 571,697 11.68%
PBT 138,368 130,306 189,966 58,242 58,281 12,819 39,132 23.41%
Tax -17,343 -24,226 -22,300 -14,714 -9,665 -7,109 -13,569 4.17%
NP 121,025 106,080 167,666 43,528 48,616 5,710 25,563 29.56%
-
NP to SH 104,272 90,221 167,666 43,528 48,616 5,710 25,563 26.39%
-
Tax Rate 12.53% 18.59% 11.74% 25.26% 16.58% 55.46% 34.67% -
Total Cost 989,035 708,139 529,275 533,185 469,743 491,853 546,134 10.39%
-
Net Worth 730,089 678,335 608,039 464,862 489,328 472,308 493,565 6.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 92,709 74,954 655 70,433 28,162 22,205 22,210 26.87%
Div Payout % 88.91% 83.08% 0.39% 161.81% 57.93% 388.89% 86.89% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 730,089 678,335 608,039 464,862 489,328 472,308 493,565 6.73%
NOSH 386,290 374,770 364,095 352,168 352,034 352,469 352,546 1.53%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.90% 13.03% 24.06% 7.55% 9.38% 1.15% 4.47% -
ROE 14.28% 13.30% 27.57% 9.36% 9.94% 1.21% 5.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 287.36 217.26 191.42 163.76 147.25 141.16 162.16 10.00%
EPS 26.90 23.70 46.05 12.36 13.81 1.62 6.35 27.18%
DPS 24.00 20.00 0.18 20.00 8.00 6.30 6.30 24.95%
NAPS 1.89 1.81 1.67 1.32 1.39 1.34 1.40 5.12%
Adjusted Per Share Value based on latest NOSH - 353,230
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 661.95 485.53 415.60 343.90 309.11 296.71 340.91 11.68%
EPS 62.18 53.80 99.98 25.96 28.99 3.40 15.24 26.39%
DPS 55.28 44.70 0.39 42.00 16.79 13.24 13.24 26.88%
NAPS 4.3536 4.045 3.6258 2.7721 2.9179 2.8165 2.9432 6.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.28 2.67 2.40 2.41 1.52 1.53 1.97 -
P/RPS 1.14 1.23 1.25 1.47 1.03 1.08 1.21 -0.98%
P/EPS 12.15 11.09 5.21 19.50 11.01 94.44 27.17 -12.54%
EY 8.23 9.02 19.19 5.13 9.09 1.06 3.68 14.34%
DY 7.32 7.49 0.08 8.30 5.26 4.12 3.20 14.77%
P/NAPS 1.74 1.48 1.44 1.83 1.09 1.14 1.41 3.56%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 01/03/07 02/03/06 28/02/05 01/03/04 25/02/03 22/04/02 15/02/01 -
Price 3.12 2.78 2.33 2.09 1.41 2.42 2.04 -
P/RPS 1.09 1.28 1.22 1.28 0.96 1.71 1.26 -2.38%
P/EPS 11.56 11.55 5.06 16.91 10.21 149.38 28.13 -13.76%
EY 8.65 8.66 19.76 5.91 9.79 0.67 3.55 15.99%
DY 7.69 7.19 0.08 9.57 5.67 2.60 3.09 16.40%
P/NAPS 1.65 1.54 1.40 1.58 1.01 1.81 1.46 2.05%

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