[CCM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.67%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Revenue 1,002,011 796,712 643,566 573,567 497,909 543,771 -0.65%
PBT 152,353 137,194 158,786 60,103 48,302 70,525 -0.82%
Tax -26,109 -23,279 -17,611 -15,527 -8,834 -10,399 -0.98%
NP 126,244 113,915 141,175 44,576 39,468 60,126 -0.79%
-
NP to SH 108,385 102,837 141,175 44,576 39,468 60,126 -0.63%
-
Tax Rate 17.14% 16.97% 11.09% 25.83% 18.29% 14.75% -
Total Cost 875,767 682,797 502,391 528,991 458,441 483,645 -0.63%
-
Net Worth 719,989 643,121 580,571 480,804 503,669 48,228,060 4.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Div 87,002 62,408 60,534 47,768 29,879 24,304 -1.36%
Div Payout % 80.27% 60.69% 42.88% 107.16% 75.70% 40.42% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Net Worth 719,989 643,121 580,571 480,804 503,669 48,228,060 4.62%
NOSH 385,021 373,907 362,857 350,952 354,696 178,622 -0.82%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
NP Margin 12.60% 14.30% 21.94% 7.77% 7.93% 11.06% -
ROE 15.05% 15.99% 24.32% 9.27% 7.84% 0.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 260.25 213.08 177.36 163.43 140.38 304.42 0.16%
EPS 28.15 27.50 38.91 12.70 11.13 33.66 0.19%
DPS 22.60 16.69 16.68 13.61 8.46 13.60 -0.54%
NAPS 1.87 1.72 1.60 1.37 1.42 270.00 5.48%
Adjusted Per Share Value based on latest NOSH - 350,952
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 597.52 475.09 383.77 342.03 296.91 324.26 -0.65%
EPS 64.63 61.32 84.19 26.58 23.54 35.85 -0.63%
DPS 51.88 37.22 36.10 28.49 17.82 14.49 -1.36%
NAPS 4.2934 3.835 3.462 2.8671 3.0035 287.5922 4.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 3.28 2.76 2.11 2.06 1.53 0.00 -
P/RPS 1.26 1.30 1.19 1.26 1.09 0.00 -100.00%
P/EPS 11.65 10.04 5.42 16.22 13.75 0.00 -100.00%
EY 8.58 9.96 18.44 6.17 7.27 0.00 -100.00%
DY 6.89 6.05 7.91 6.61 5.53 0.00 -100.00%
P/NAPS 1.75 1.60 1.32 1.50 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 - -
Price 3.34 2.70 2.21 2.04 1.50 0.00 -
P/RPS 1.28 1.27 1.25 1.25 1.07 0.00 -100.00%
P/EPS 11.86 9.82 5.68 16.06 13.48 0.00 -100.00%
EY 8.43 10.19 17.60 6.23 7.42 0.00 -100.00%
DY 6.77 6.18 7.55 6.67 5.64 0.00 -100.00%
P/NAPS 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