[CCM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 333.62%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 496,473 412,137 326,731 296,575 251,203 249,190 295,531 9.02%
PBT 84,669 28,502 134,874 44,119 47,702 11,000 33,091 16.94%
Tax -11,675 -9,399 -8,695 -8,783 -4,771 -3,882 -8,588 5.24%
NP 72,994 19,103 126,179 35,336 42,931 7,118 24,503 19.94%
-
NP to SH 64,839 12,430 126,179 35,336 42,931 7,118 24,503 17.59%
-
Tax Rate 13.79% 32.98% 6.45% 19.91% 10.00% 35.29% 25.95% -
Total Cost 423,479 393,034 200,552 261,239 208,272 242,072 271,028 7.71%
-
Net Worth 713,190 604,702 580,091 505,301 500,098 472,184 484,733 6.64%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 34,509 22,396 25,221 30,177 10,565 10,571 - -
Div Payout % 53.22% 180.18% 19.99% 85.40% 24.61% 148.51% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 713,190 604,702 580,091 505,301 500,098 472,184 484,733 6.64%
NOSH 383,435 373,273 360,305 350,903 352,182 352,376 177,557 13.68%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.70% 4.64% 38.62% 11.91% 17.09% 2.86% 8.29% -
ROE 9.09% 2.06% 21.75% 6.99% 8.58% 1.51% 5.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 129.48 110.41 90.68 84.52 71.33 70.72 166.44 -4.09%
EPS 16.91 3.33 35.02 10.07 12.19 2.02 13.80 3.44%
DPS 9.00 6.00 7.00 8.60 3.00 3.00 0.00 -
NAPS 1.86 1.62 1.61 1.44 1.42 1.34 2.73 -6.19%
Adjusted Per Share Value based on latest NOSH - 350,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 296.06 245.76 194.84 176.85 149.80 148.60 176.23 9.02%
EPS 38.66 7.41 75.24 21.07 25.60 4.24 14.61 17.59%
DPS 20.58 13.36 15.04 18.00 6.30 6.30 0.00 -
NAPS 4.2529 3.6059 3.4592 3.0132 2.9822 2.8157 2.8905 6.64%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.14 2.45 2.02 1.47 1.80 1.75 2.95 -
P/RPS 2.43 2.22 2.23 1.74 2.52 2.47 1.77 5.42%
P/EPS 18.57 73.57 5.77 14.60 14.77 86.63 21.38 -2.32%
EY 5.39 1.36 17.34 6.85 6.77 1.15 4.68 2.38%
DY 2.87 2.45 3.47 5.85 1.67 1.71 0.00 -
P/NAPS 1.69 1.51 1.25 1.02 1.27 1.31 1.08 7.74%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 18/08/05 20/08/04 07/08/03 30/10/02 05/10/01 10/08/00 -
Price 3.38 2.93 2.13 1.50 1.69 1.48 2.86 -
P/RPS 2.61 2.65 2.35 1.77 2.37 2.09 1.72 7.19%
P/EPS 19.99 87.99 6.08 14.90 13.86 73.27 20.72 -0.59%
EY 5.00 1.14 16.44 6.71 7.21 1.36 4.83 0.57%
DY 2.66 2.05 3.29 5.73 1.78 2.03 0.00 -
P/NAPS 1.82 1.81 1.32 1.04 1.19 1.10 1.05 9.59%

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