[CCM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.59%
YoY- 265.06%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Revenue 883,917 706,549 592,119 542,709 497,826 547,011 507,862 13.10%
PBT 169,039 113,868 134,184 55,273 21,832 23,485 12,718 77.66%
Tax -26,161 -23,180 -14,837 -10,345 -9,525 -8,324 -3,013 61.63%
NP 142,878 90,688 119,347 44,928 12,307 15,161 9,705 81.74%
-
NP to SH 125,645 88,259 119,347 44,928 12,307 9,357 3,901 116.27%
-
Tax Rate 15.48% 20.36% 11.06% 18.72% 43.63% 35.44% 23.69% -
Total Cost 741,039 615,861 472,772 497,781 485,519 531,850 498,157 9.22%
-
Net Worth 727,346 628,072 556,674 476,767 482,639 466,616 478,417 9.75%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Div 74,859 65,243 65,491 28,164 32,908 28,097 33,488 19.56%
Div Payout % 59.58% 73.92% 54.88% 62.69% 267.40% 300.28% 858.47% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Net Worth 727,346 628,072 556,674 476,767 482,639 466,616 478,417 9.75%
NOSH 380,809 373,852 359,144 338,132 352,291 343,100 354,383 1.61%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
NP Margin 16.16% 12.84% 20.16% 8.28% 2.47% 2.77% 1.91% -
ROE 17.27% 14.05% 21.44% 9.42% 2.55% 2.01% 0.82% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
RPS 232.12 188.99 164.87 160.50 141.31 159.43 143.31 11.30%
EPS 32.99 23.61 33.23 13.29 3.49 2.73 1.10 112.87%
DPS 19.66 17.45 18.24 8.33 9.30 8.19 9.45 17.67%
NAPS 1.91 1.68 1.55 1.41 1.37 1.36 1.35 8.01%
Adjusted Per Share Value based on latest NOSH - 338,132
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
RPS 527.09 421.33 353.09 323.63 296.86 326.19 302.85 13.10%
EPS 74.92 52.63 71.17 26.79 7.34 5.58 2.33 116.19%
DPS 44.64 38.91 39.05 16.79 19.62 16.75 19.97 19.56%
NAPS 4.3373 3.7453 3.3195 2.843 2.8781 2.7825 2.8529 9.75%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 28/09/01 -
Price 3.00 2.35 2.10 1.34 1.74 1.98 1.45 -
P/RPS 1.29 1.24 1.27 0.83 1.23 1.24 1.01 5.58%
P/EPS 9.09 9.95 6.32 10.08 49.81 72.60 131.72 -44.78%
EY 11.00 10.05 15.82 9.92 2.01 1.38 0.76 81.06%
DY 6.55 7.43 8.68 6.22 5.34 4.14 6.52 0.10%
P/NAPS 1.57 1.40 1.35 0.95 1.27 1.46 1.07 8.89%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 CAGR
Date 26/05/06 25/05/05 20/05/04 19/05/03 16/05/02 10/05/01 03/01/02 -
Price 3.20 2.40 2.18 1.31 2.03 1.90 1.56 -
P/RPS 1.38 1.27 1.32 0.82 1.44 1.19 1.09 5.38%
P/EPS 9.70 10.17 6.56 9.86 58.11 69.67 141.72 -44.88%
EY 10.31 9.84 15.24 10.14 1.72 1.44 0.71 81.19%
DY 6.14 7.27 8.36 6.36 4.58 4.31 6.06 0.29%
P/NAPS 1.68 1.43 1.41 0.93 1.48 1.40 1.16 8.57%

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