[CCM] YoY 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- 233.62%
YoY- -12.57%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 258,293 243,655 167,857 153,107 132,085 130,335 151,990 9.23%
PBT 35,199 17,766 48,040 33,227 33,802 6,214 12,658 18.57%
Tax -5,994 -5,653 -5,829 -6,040 -2,708 -2,527 -4,792 3.79%
NP 29,205 12,113 42,211 27,187 31,094 3,687 7,866 24.42%
-
NP to SH 24,854 7,869 42,211 27,187 31,094 3,687 7,866 21.12%
-
Tax Rate 17.03% 31.82% 12.13% 18.18% 8.01% 40.67% 37.86% -
Total Cost 229,088 231,542 125,646 125,920 100,991 126,648 144,124 8.02%
-
Net Worth 713,401 604,160 579,860 505,152 500,039 475,055 477,204 6.92%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 34,519 22,376 25,211 30,168 10,564 10,635 5,244 36.87%
Div Payout % 138.89% 284.36% 59.73% 110.97% 33.98% 288.46% 66.67% -
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 713,401 604,160 579,860 505,152 500,039 475,055 477,204 6.92%
NOSH 383,549 372,938 360,162 350,800 352,140 354,519 174,800 13.98%
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 11.31% 4.97% 25.15% 17.76% 23.54% 2.83% 5.18% -
ROE 3.48% 1.30% 7.28% 5.38% 6.22% 0.78% 1.65% -
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 67.34 65.33 46.61 43.65 37.51 36.76 86.95 -4.16%
EPS 6.48 2.11 11.72 7.75 8.83 1.04 4.50 6.26%
DPS 9.00 6.00 7.00 8.60 3.00 3.00 3.00 20.08%
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 154.02 145.30 100.10 91.30 78.76 77.72 90.63 9.23%
EPS 14.82 4.69 25.17 16.21 18.54 2.20 4.69 21.12%
DPS 20.58 13.34 15.03 17.99 6.30 6.34 3.13 36.85%
NAPS 4.2541 3.6027 3.4578 3.0123 2.9818 2.8328 2.8456 6.92%
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 4.66 3.75 4.33 3.37 4.80 4.76 3.39 5.44%
P/EPS 48.46 116.11 17.24 18.97 20.39 168.27 65.56 -4.91%
EY 2.06 0.86 5.80 5.27 4.91 0.59 1.53 5.07%
DY 2.87 2.45 3.47 5.85 1.67 1.71 1.02 18.80%
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 5.02 4.48 4.57 3.44 4.51 4.03 3.29 7.29%
P/EPS 52.16 138.86 18.17 19.35 19.14 142.31 63.56 -3.23%
EY 1.92 0.72 5.50 5.17 5.22 0.70 1.57 3.40%
DY 2.66 2.05 3.29 5.73 1.78 2.03 1.05 16.74%
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