[CCM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -32.95%
YoY- -31.16%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Revenue 952,720 673,928 635,496 573,872 476,472 475,420 1,555,608 -10.32%
PBT 197,880 42,944 347,336 43,568 55,600 19,144 63,928 28.53%
Tax -22,724 -14,984 -11,464 -10,972 -8,252 -5,420 -25,108 -2.19%
NP 175,156 27,960 335,872 32,596 47,348 13,724 38,820 39.75%
-
NP to SH 159,940 18,244 335,872 32,596 47,348 13,724 38,820 36.96%
-
Tax Rate 11.48% 34.89% 3.30% 25.18% 14.84% 28.31% 39.28% -
Total Cost 777,564 645,968 299,624 541,276 429,124 461,696 1,516,788 -13.79%
-
Net Worth 727,346 628,072 556,674 476,767 482,639 466,616 476,427 9.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Net Worth 727,346 628,072 556,674 476,767 482,639 466,616 476,427 9.85%
NOSH 380,809 373,852 359,144 338,132 352,291 343,100 352,909 1.70%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
NP Margin 18.38% 4.15% 52.85% 5.68% 9.94% 2.89% 2.50% -
ROE 21.99% 2.90% 60.34% 6.84% 9.81% 2.94% 8.15% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
RPS 250.18 180.27 176.95 169.72 135.25 138.57 440.80 -11.82%
EPS 42.00 4.88 93.52 9.64 13.44 4.00 11.00 34.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.68 1.55 1.41 1.37 1.36 1.35 8.01%
Adjusted Per Share Value based on latest NOSH - 338,132
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
RPS 568.12 401.87 378.96 342.21 284.13 283.50 927.64 -10.32%
EPS 95.37 10.88 200.29 19.44 28.23 8.18 23.15 36.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3373 3.7453 3.3195 2.843 2.8781 2.7825 2.841 9.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 28/09/01 -
Price 3.00 2.35 2.10 1.34 1.74 1.98 1.45 -
P/RPS 1.20 1.30 1.19 0.79 1.29 1.43 0.33 33.21%
P/EPS 7.14 48.16 2.25 13.90 12.95 49.50 13.18 -12.73%
EY 14.00 2.08 44.53 7.19 7.72 2.02 7.59 14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.40 1.35 0.95 1.27 1.46 1.07 8.89%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Date 26/05/06 25/05/05 20/05/04 19/05/03 16/05/02 10/05/01 03/01/02 -
Price 3.20 2.40 2.18 1.31 2.03 1.90 1.56 -
P/RPS 1.28 1.33 1.23 0.77 1.50 1.37 0.35 33.38%
P/EPS 7.62 49.18 2.33 13.59 15.10 47.50 14.18 -12.88%
EY 13.12 2.03 42.90 7.36 6.62 2.11 7.05 14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.43 1.41 0.93 1.48 1.40 1.16 8.57%

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