[CCM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -61.06%
YoY- -31.34%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 311,188 203,139 185,632 132,257 129,111 108,661 118,960 17.37%
PBT 15,160 29,145 36,034 4,854 6,715 -3,163 -3,264 -
Tax 572 -8,194 -7,247 -2,558 -3,371 3,163 3,264 -25.18%
NP 15,732 20,951 28,787 2,296 3,344 0 0 -
-
NP to SH 12,058 16,171 28,787 2,296 3,344 -3,995 -5,804 -
-
Tax Rate -3.77% 28.11% 20.11% 52.70% 50.20% - - -
Total Cost 295,456 182,188 156,845 129,961 125,767 108,661 118,960 16.36%
-
Net Worth 385,958 772,257 607,765 466,264 489,280 473,743 486,085 -3.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 57,893 52,483 400 35,323 17,600 22,273 22,853 16.74%
Div Payout % 480.13% 324.55% 1.39% 1,538.46% 526.32% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 385,958 772,257 607,765 466,264 489,280 473,743 486,085 -3.76%
NOSH 385,958 374,882 363,931 353,230 352,000 353,539 362,749 1.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.06% 10.31% 15.51% 1.74% 2.59% 0.00% 0.00% -
ROE 3.12% 2.09% 4.74% 0.49% 0.68% -0.84% -1.19% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 80.63 54.19 51.01 37.44 36.68 30.74 32.79 16.17%
EPS 2.96 4.24 7.91 0.65 0.95 -1.13 -1.60 -
DPS 15.00 14.00 0.11 10.00 5.00 6.30 6.30 15.54%
NAPS 1.00 2.06 1.67 1.32 1.39 1.34 1.34 -4.75%
Adjusted Per Share Value based on latest NOSH - 353,230
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 185.57 121.14 110.70 78.87 76.99 64.80 70.94 17.37%
EPS 7.19 9.64 17.17 1.37 1.99 -2.38 -3.46 -
DPS 34.52 31.30 0.24 21.06 10.50 13.28 13.63 16.74%
NAPS 2.3015 4.6051 3.6242 2.7804 2.9177 2.825 2.8986 -3.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.28 2.67 2.40 2.41 1.52 1.53 1.97 -
P/RPS 4.07 4.93 4.71 6.44 4.14 4.98 6.01 -6.28%
P/EPS 104.99 61.90 30.34 370.77 160.00 -135.40 -123.12 -
EY 0.95 1.62 3.30 0.27 0.63 -0.74 -0.81 -
DY 4.57 5.24 0.05 4.15 3.29 4.12 3.20 6.11%
P/NAPS 3.28 1.30 1.44 1.83 1.09 1.14 1.47 14.30%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 01/03/07 02/03/06 28/02/05 01/03/04 25/02/03 22/04/02 15/02/01 -
Price 3.12 2.78 2.33 2.09 1.41 2.42 2.04 -
P/RPS 3.87 5.13 4.57 5.58 3.84 7.87 6.22 -7.60%
P/EPS 99.87 64.45 29.46 321.54 148.42 -214.16 -127.50 -
EY 1.00 1.55 3.39 0.31 0.67 -0.47 -0.78 -
DY 4.81 5.04 0.05 4.78 3.55 2.60 3.09 7.65%
P/NAPS 3.12 1.35 1.40 1.58 1.01 1.81 1.52 12.72%

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