[CCM] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 18.76%
YoY- 285.19%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,397,268 1,110,060 814,219 696,941 576,713 518,359 497,563 18.76%
PBT 105,551 138,368 130,305 189,966 58,242 58,281 12,718 42.26%
Tax -21,952 -17,343 -24,226 -22,300 -14,714 -9,665 -8,817 16.41%
NP 83,599 121,025 106,079 167,666 43,528 48,616 3,901 66.62%
-
NP to SH 62,718 104,272 90,221 167,666 43,528 48,616 3,901 58.83%
-
Tax Rate 20.80% 12.53% 18.59% 11.74% 25.26% 16.58% 69.33% -
Total Cost 1,313,669 989,035 708,140 529,275 533,185 469,743 493,662 17.70%
-
Net Worth 737,704 385,958 772,257 607,765 466,264 489,280 353,539 13.03%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 63,506 92,413 74,859 25,611 65,491 28,164 32,908 11.57%
Div Payout % 101.26% 88.63% 82.97% 15.28% 150.46% 57.93% 843.59% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 737,704 385,958 772,257 607,765 466,264 489,280 353,539 13.03%
NOSH 398,759 385,958 374,882 363,931 353,230 352,000 353,539 2.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.98% 10.90% 13.03% 24.06% 7.55% 9.38% 0.78% -
ROE 8.50% 27.02% 11.68% 27.59% 9.34% 9.94% 1.10% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 350.40 287.61 217.19 191.50 163.27 147.26 140.74 16.41%
EPS 15.73 27.02 24.07 46.07 12.32 13.81 1.10 55.76%
DPS 16.00 24.00 20.00 7.11 18.54 8.00 9.31 9.44%
NAPS 1.85 1.00 2.06 1.67 1.32 1.39 1.00 10.79%
Adjusted Per Share Value based on latest NOSH - 363,931
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 833.21 661.95 485.53 415.60 343.90 309.11 296.71 18.76%
EPS 37.40 62.18 53.80 99.98 25.96 28.99 2.33 58.79%
DPS 37.87 55.11 44.64 15.27 39.05 16.79 19.62 11.57%
NAPS 4.3991 2.3015 4.6051 3.6242 2.7804 2.9177 2.1082 13.03%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.87 3.28 2.67 2.40 2.41 1.52 1.53 -
P/RPS 0.82 1.14 1.23 1.25 1.48 1.03 1.09 -4.63%
P/EPS 18.25 12.14 11.09 5.21 19.56 11.01 138.66 -28.66%
EY 5.48 8.24 9.01 19.20 5.11 9.09 0.72 40.23%
DY 5.57 7.32 7.49 2.96 7.69 5.26 6.08 -1.44%
P/NAPS 1.55 3.28 1.30 1.44 1.83 1.09 1.53 0.21%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 01/03/07 02/03/06 28/02/05 01/03/04 25/02/03 22/04/02 -
Price 2.73 3.12 2.78 2.33 2.09 1.41 2.42 -
P/RPS 0.78 1.08 1.28 1.22 1.28 0.96 1.72 -12.34%
P/EPS 17.36 11.55 11.55 5.06 16.96 10.21 219.32 -34.46%
EY 5.76 8.66 8.66 19.77 5.90 9.80 0.46 52.35%
DY 5.86 7.69 7.19 3.05 8.87 5.67 3.85 7.24%
P/NAPS 1.48 3.12 1.35 1.40 1.58 1.01 2.42 -7.86%

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