[CCM] YoY TTM 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- -2.35%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,110,060 814,219 696,941 576,713 518,359 497,563 571,697 11.68%
PBT 138,368 130,305 189,966 58,242 58,281 12,718 39,132 23.41%
Tax -17,343 -24,226 -22,300 -14,714 -9,665 -8,817 -10,765 8.26%
NP 121,025 106,079 167,666 43,528 48,616 3,901 28,367 27.33%
-
NP to SH 104,272 90,221 167,666 43,528 48,616 3,901 22,563 29.04%
-
Tax Rate 12.53% 18.59% 11.74% 25.26% 16.58% 69.33% 27.51% -
Total Cost 989,035 708,140 529,275 533,185 469,743 493,662 543,330 10.49%
-
Net Worth 385,958 772,257 607,765 466,264 489,280 353,539 486,085 -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 92,413 74,859 25,611 65,491 28,164 32,908 28,097 21.93%
Div Payout % 88.63% 82.97% 15.28% 150.46% 57.93% 843.59% 124.53% -
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 385,958 772,257 607,765 466,264 489,280 353,539 486,085 -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 10.90% 13.03% 24.06% 7.55% 9.38% 0.78% 4.96% -
ROE 27.02% 11.68% 27.59% 9.34% 9.94% 1.10% 4.64% -
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 287.61 217.19 191.50 163.27 147.26 140.74 157.60 10.54%
EPS 27.02 24.07 46.07 12.32 13.81 1.10 6.22 27.72%
DPS 24.00 20.00 7.11 18.54 8.00 9.31 7.75 20.72%
NAPS 1.00 2.06 1.67 1.32 1.39 1.00 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 661.95 485.53 415.60 343.90 309.11 296.71 340.91 11.68%
EPS 62.18 53.80 99.98 25.96 28.99 2.33 13.45 29.05%
DPS 55.11 44.64 15.27 39.05 16.79 19.62 16.75 21.94%
NAPS 2.3015 4.6051 3.6242 2.7804 2.9177 2.1082 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 1.14 1.23 1.25 1.48 1.03 1.09 1.25 -1.52%
P/EPS 12.14 11.09 5.21 19.56 11.01 138.66 31.67 -14.76%
EY 8.24 9.01 19.20 5.11 9.09 0.72 3.16 17.31%
DY 7.32 7.49 2.96 7.69 5.26 6.08 3.93 10.91%
P/NAPS 3.28 1.30 1.44 1.83 1.09 1.53 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 1.08 1.28 1.22 1.28 0.96 1.72 1.29 -2.91%
P/EPS 11.55 11.55 5.06 16.96 10.21 219.32 32.80 -15.96%
EY 8.66 8.66 19.77 5.90 9.80 0.46 3.05 18.98%
DY 7.69 7.19 3.05 8.87 5.67 3.85 3.80 12.46%
P/NAPS 3.12 1.35 1.40 1.58 1.01 2.42 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