[CCM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.07%
YoY- 236.82%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Revenue 1,003,510 798,872 611,080 511,309 444,456 389,249 418,784 -0.94%
PBT 72,023 123,208 101,160 153,932 53,388 51,566 58,750 -0.22%
Tax -21,027 -17,915 -16,032 -15,053 -12,156 -6,294 -9,526 -0.85%
NP 50,996 105,293 85,128 138,879 41,232 45,272 49,224 -0.03%
-
NP to SH 35,722 92,214 74,050 138,879 41,232 45,272 49,224 0.34%
-
Tax Rate 29.19% 14.54% 15.85% 9.78% 22.77% 12.21% 16.21% -
Total Cost 952,514 693,579 525,952 372,430 403,224 343,977 369,560 -1.02%
-
Net Worth 723,934 720,301 642,937 579,870 480,747 500,281 47,980,070 4.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Div 23,735 34,666 22,428 25,369 - - - -100.00%
Div Payout % 66.45% 37.59% 30.29% 18.27% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Net Worth 723,934 720,301 642,937 579,870 480,747 500,281 47,980,070 4.66%
NOSH 395,592 385,187 373,801 362,419 350,910 352,311 177,703 -0.86%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
NP Margin 5.08% 13.18% 13.93% 27.16% 9.28% 11.63% 11.75% -
ROE 4.93% 12.80% 11.52% 23.95% 8.58% 9.05% 0.10% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 253.67 207.40 163.48 141.08 126.66 110.48 235.66 -0.07%
EPS 9.03 23.94 19.81 38.32 11.75 12.85 27.70 1.22%
DPS 6.00 9.00 6.00 7.00 0.00 0.00 0.00 -100.00%
NAPS 1.83 1.87 1.72 1.60 1.37 1.42 270.00 5.57%
Adjusted Per Share Value based on latest NOSH - 362,857
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 598.41 476.38 364.40 304.90 265.04 232.12 249.73 -0.94%
EPS 21.30 54.99 44.16 82.82 24.59 27.00 29.35 0.34%
DPS 14.15 20.67 13.37 15.13 0.00 0.00 0.00 -100.00%
NAPS 4.3169 4.2953 3.8339 3.4579 2.8668 2.9833 286.1134 4.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.97 3.28 2.76 2.11 2.06 1.53 0.00 -
P/RPS 1.17 1.58 1.69 1.50 1.63 1.38 0.00 -100.00%
P/EPS 32.89 13.70 13.93 5.51 17.53 11.91 0.00 -100.00%
EY 3.04 7.30 7.18 18.16 5.70 8.40 0.00 -100.00%
DY 2.02 2.74 2.17 3.32 0.00 0.00 0.00 -100.00%
P/NAPS 1.62 1.75 1.60 1.32 1.50 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/11/07 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 04/11/99 -
Price 2.84 3.34 2.70 2.21 2.04 1.50 0.00 -
P/RPS 1.12 1.61 1.65 1.57 1.61 1.36 0.00 -100.00%
P/EPS 31.45 13.95 13.63 5.77 17.36 11.67 0.00 -100.00%
EY 3.18 7.17 7.34 17.34 5.76 8.57 0.00 -100.00%
DY 2.11 2.69 2.22 3.17 0.00 0.00 0.00 -100.00%
P/NAPS 1.55 1.79 1.57 1.38 1.49 1.06 0.00 -100.00%

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