[CCM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 495.74%
YoY- -46.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,634,647 1,003,510 798,872 611,080 511,309 444,456 389,249 26.99%
PBT 122,013 72,023 123,208 101,160 153,932 53,388 51,566 15.42%
Tax -39,898 -21,027 -17,915 -16,032 -15,053 -12,156 -6,294 36.00%
NP 82,115 50,996 105,293 85,128 138,879 41,232 45,272 10.42%
-
NP to SH 66,253 35,722 92,214 74,050 138,879 41,232 45,272 6.54%
-
Tax Rate 32.70% 29.19% 14.54% 15.85% 9.78% 22.77% 12.21% -
Total Cost 1,552,532 952,514 693,579 525,952 372,430 403,224 343,977 28.52%
-
Net Worth 785,369 723,934 720,301 642,937 579,870 480,747 500,281 7.79%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 32,220 23,735 34,666 22,428 25,369 - - -
Div Payout % 48.63% 66.45% 37.59% 30.29% 18.27% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 785,369 723,934 720,301 642,937 579,870 480,747 500,281 7.79%
NOSH 402,753 395,592 385,187 373,801 362,419 350,910 352,311 2.25%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.02% 5.08% 13.18% 13.93% 27.16% 9.28% 11.63% -
ROE 8.44% 4.93% 12.80% 11.52% 23.95% 8.58% 9.05% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 405.87 253.67 207.40 163.48 141.08 126.66 110.48 24.19%
EPS 16.45 9.03 23.94 19.81 38.32 11.75 12.85 4.19%
DPS 8.00 6.00 9.00 6.00 7.00 0.00 0.00 -
NAPS 1.95 1.83 1.87 1.72 1.60 1.37 1.42 5.42%
Adjusted Per Share Value based on latest NOSH - 373,907
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 974.77 598.41 476.38 364.40 304.90 265.04 232.12 26.99%
EPS 39.51 21.30 54.99 44.16 82.82 24.59 27.00 6.54%
DPS 19.21 14.15 20.67 13.37 15.13 0.00 0.00 -
NAPS 4.6833 4.3169 4.2953 3.8339 3.4579 2.8668 2.9833 7.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.68 2.97 3.28 2.76 2.11 2.06 1.53 -
P/RPS 0.66 1.17 1.58 1.69 1.50 1.63 1.38 -11.55%
P/EPS 16.29 32.89 13.70 13.93 5.51 17.53 11.91 5.35%
EY 6.14 3.04 7.30 7.18 18.16 5.70 8.40 -5.08%
DY 2.99 2.02 2.74 2.17 3.32 0.00 0.00 -
P/NAPS 1.37 1.62 1.75 1.60 1.32 1.50 1.08 4.04%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 -
Price 2.20 2.84 3.34 2.70 2.21 2.04 1.50 -
P/RPS 0.54 1.12 1.61 1.65 1.57 1.61 1.36 -14.25%
P/EPS 13.37 31.45 13.95 13.63 5.77 17.36 11.67 2.29%
EY 7.48 3.18 7.17 7.34 17.34 5.76 8.57 -2.23%
DY 3.64 2.11 2.69 2.22 3.17 0.00 0.00 -
P/NAPS 1.13 1.55 1.79 1.57 1.38 1.49 1.06 1.07%

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