[CCM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 671.62%
YoY- 930.41%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,140,016 952,720 673,928 635,496 573,872 476,472 475,420 15.68%
PBT 79,576 197,880 42,944 347,336 43,568 55,600 19,144 26.78%
Tax -24,308 -22,724 -14,984 -11,464 -10,972 -8,252 -5,420 28.40%
NP 55,268 175,156 27,960 335,872 32,596 47,348 13,724 26.12%
-
NP to SH 39,044 159,940 18,244 335,872 32,596 47,348 13,724 19.02%
-
Tax Rate 30.55% 11.48% 34.89% 3.30% 25.18% 14.84% 28.31% -
Total Cost 1,084,748 777,564 645,968 299,624 541,276 429,124 461,696 15.29%
-
Net Worth 748,735 727,346 628,072 556,674 476,767 482,639 466,616 8.19%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 748,735 727,346 628,072 556,674 476,767 482,639 466,616 8.19%
NOSH 392,008 380,809 373,852 359,144 338,132 352,291 343,100 2.24%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.85% 18.38% 4.15% 52.85% 5.68% 9.94% 2.89% -
ROE 5.21% 21.99% 2.90% 60.34% 6.84% 9.81% 2.94% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 290.81 250.18 180.27 176.95 169.72 135.25 138.57 13.14%
EPS 9.96 42.00 4.88 93.52 9.64 13.44 4.00 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.91 1.68 1.55 1.41 1.37 1.36 5.82%
Adjusted Per Share Value based on latest NOSH - 359,144
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 679.81 568.12 401.87 378.96 342.21 284.13 283.50 15.68%
EPS 23.28 95.37 10.88 200.29 19.44 28.23 8.18 19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4648 4.3373 3.7453 3.3195 2.843 2.8781 2.7825 8.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.36 3.00 2.35 2.10 1.34 1.74 1.98 -
P/RPS 1.16 1.20 1.30 1.19 0.79 1.29 1.43 -3.42%
P/EPS 33.73 7.14 48.16 2.25 13.90 12.95 49.50 -6.19%
EY 2.96 14.00 2.08 44.53 7.19 7.72 2.02 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.57 1.40 1.35 0.95 1.27 1.46 3.16%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/06/07 26/05/06 25/05/05 20/05/04 19/05/03 16/05/02 10/05/01 -
Price 3.18 3.20 2.40 2.18 1.31 2.03 1.90 -
P/RPS 1.09 1.28 1.33 1.23 0.77 1.50 1.37 -3.73%
P/EPS 31.93 7.62 49.18 2.33 13.59 15.10 47.50 -6.40%
EY 3.13 13.12 2.03 42.90 7.36 6.62 2.11 6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.68 1.43 1.41 0.93 1.48 1.40 2.87%

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