[CCM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

27-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 42.22%

YoY- 24.53%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	1,169,595	1,634,647	1,003,510	798,872	611,080	511,309	444,456	17.48%
YoY %	-28.45%	62.89%	25.62%	30.73%	19.51%	15.04%	-	-
Horiz. %	263.15%	367.79%	225.78%	179.74%	137.49%	115.04%	100.00%	-
PBT	25,835	122,013	72,023	123,208	101,160	153,932	53,388	-11.38%
YoY %	-78.83%	69.41%	-41.54%	21.80%	-34.28%	188.33%	-	-
Horiz. %	48.39%	228.54%	134.90%	230.78%	189.48%	288.33%	100.00%	-
Tax	-9,979	-39,898	-21,027	-17,915	-16,032	-15,053	-12,156	-3.23%
YoY %	74.99%	-89.75%	-17.37%	-11.75%	-6.50%	-23.83%	-	-
Horiz. %	82.09%	328.22%	172.98%	147.38%	131.89%	123.83%	100.00%	-
NP	15,856	82,115	50,996	105,293	85,128	138,879	41,232	-14.71%
YoY %	-80.69%	61.02%	-51.57%	23.69%	-38.70%	236.82%	-	-
Horiz. %	38.46%	199.15%	123.68%	255.37%	206.46%	336.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,961	66,253	35,722	92,214	74,050	138,879	41,232	-25.63%
YoY %	-89.49%	85.47%	-61.26%	24.53%	-46.68%	236.82%	-	-
Horiz. %	16.88%	160.68%	86.64%	223.65%	179.59%	336.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.63%	32.70%	29.19%	14.54%	15.85%	9.78%	22.77%	-
YoY %	18.13%	12.02%	100.76%	-8.26%	62.07%	-57.05%	-	-
Horiz. %	169.65%	143.61%	128.19%	63.86%	69.61%	42.95%	100.00%	-
Total Cost	1,153,739	1,552,532	952,514	693,579	525,952	372,430	403,224	19.13%
YoY %	-25.69%	62.99%	37.33%	31.87%	41.22%	-7.64%	-	-
Horiz. %	286.13%	385.03%	236.22%	172.01%	130.44%	92.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	736,337	785,369	723,934	720,301	642,937	579,870	480,747	7.35%
YoY %	-6.24%	8.49%	0.50%	12.03%	10.88%	20.62%	-	-
Horiz. %	153.17%	163.36%	150.59%	149.83%	133.74%	120.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	32,220	23,735	34,666	22,428	25,369	-	-
YoY %	-	35.75%	-31.53%	54.57%	-11.59%	0.00%	-	-
Horiz. %	-	127.01%	93.56%	136.65%	88.41%	100.00%	-	-
Div Payout %	-	48.63%	66.45%	37.59%	30.29%	18.27%	-	-
YoY %	-	-26.82%	76.78%	24.10%	65.79%	0.00%	-	-
Horiz. %	-	266.17%	363.71%	205.75%	165.79%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	736,337	785,369	723,934	720,301	642,937	579,870	480,747	7.35%
YoY %	-6.24%	8.49%	0.50%	12.03%	10.88%	20.62%	-	-
Horiz. %	153.17%	163.36%	150.59%	149.83%	133.74%	120.62%	100.00%	-
NOSH	402,369	402,753	395,592	385,187	373,801	362,419	350,910	2.30%
YoY %	-0.10%	1.81%	2.70%	3.05%	3.14%	3.28%	-	-
Horiz. %	114.66%	114.77%	112.73%	109.77%	106.52%	103.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	1.36%	5.02%	5.08%	13.18%	13.93%	27.16%	9.28%	-
YoY %	-72.91%	-1.18%	-61.46%	-5.38%	-48.71%	192.67%	-	-
Horiz. %	14.66%	54.09%	54.74%	142.03%	150.11%	292.67%	100.00%	-
ROE	0.95%	8.44%	4.93%	12.80%	11.52%	23.95%	8.58%	-
YoY %	-88.74%	71.20%	-61.48%	11.11%	-51.90%	179.14%	-	-
Horiz. %	11.07%	98.37%	57.46%	149.18%	134.27%	279.14%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	290.68	405.87	253.67	207.40	163.48	141.08	126.66	14.83%
YoY %	-28.38%	60.00%	22.31%	26.87%	15.88%	11.38%	-	-
Horiz. %	229.50%	320.44%	200.28%	163.75%	129.07%	111.38%	100.00%	-
EPS	1.73	16.45	9.03	23.94	19.81	38.32	11.75	-27.31%
YoY %	-89.48%	82.17%	-62.28%	20.85%	-48.30%	226.13%	-	-
Horiz. %	14.72%	140.00%	76.85%	203.74%	168.60%	326.13%	100.00%	-
DPS	0.00	8.00	6.00	9.00	6.00	7.00	0.00	-
YoY %	0.00%	33.33%	-33.33%	50.00%	-14.29%	0.00%	-	-
Horiz. %	0.00%	114.29%	85.71%	128.57%	85.71%	100.00%	-	-
NAPS	1.83	1.95	1.83	1.87	1.72	1.60	1.37	4.93%
YoY %	-6.15%	6.56%	-2.14%	8.72%	7.50%	16.79%	-	-
Horiz. %	133.58%	142.34%	133.58%	136.50%	125.55%	116.79%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 385,021
RPS	697.45	974.77	598.41	476.38	364.40	304.90	265.04	17.48%
YoY %	-28.45%	62.89%	25.62%	30.73%	19.51%	15.04%	-	-
Horiz. %	263.15%	367.78%	225.78%	179.74%	137.49%	115.04%	100.00%	-
EPS	4.15	39.51	21.30	54.99	44.16	82.82	24.59	-25.64%
YoY %	-89.50%	85.49%	-61.27%	24.52%	-46.68%	236.80%	-	-
Horiz. %	16.88%	160.68%	86.62%	223.63%	179.59%	336.80%	100.00%	-
DPS	0.00	19.21	14.15	20.67	13.37	15.13	0.00	-
YoY %	0.00%	35.76%	-31.54%	54.60%	-11.63%	0.00%	-	-
Horiz. %	0.00%	126.97%	93.52%	136.62%	88.37%	100.00%	-	-
NAPS	4.3909	4.6833	4.3169	4.2953	3.8339	3.4579	2.8668	7.35%
YoY %	-6.24%	8.49%	0.50%	12.03%	10.87%	20.62%	-	-
Horiz. %	153.16%	163.36%	150.58%	149.83%	133.73%	120.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.70	2.68	2.97	3.28	2.76	2.11	2.06	-
P/RPS	0.93	0.66	1.17	1.58	1.69	1.50	1.63	-8.92%
YoY %	40.91%	-43.59%	-25.95%	-6.51%	12.67%	-7.98%	-	-
Horiz. %	57.06%	40.49%	71.78%	96.93%	103.68%	92.02%	100.00%	-
P/EPS	156.07	16.29	32.89	13.70	13.93	5.51	17.53	43.91%
YoY %	858.07%	-50.47%	140.07%	-1.65%	152.81%	-68.57%	-	-
Horiz. %	890.30%	92.93%	187.62%	78.15%	79.46%	31.43%	100.00%	-
EY	0.64	6.14	3.04	7.30	7.18	18.16	5.70	-30.51%
YoY %	-89.58%	101.97%	-58.36%	1.67%	-60.46%	218.60%	-	-
Horiz. %	11.23%	107.72%	53.33%	128.07%	125.96%	318.60%	100.00%	-
DY	0.00	2.99	2.02	2.74	2.17	3.32	0.00	-
YoY %	0.00%	48.02%	-26.28%	26.27%	-34.64%	0.00%	-	-
Horiz. %	0.00%	90.06%	60.84%	82.53%	65.36%	100.00%	-	-
P/NAPS	1.48	1.37	1.62	1.75	1.60	1.32	1.50	-0.22%
YoY %	8.03%	-15.43%	-7.43%	9.38%	21.21%	-12.00%	-	-
Horiz. %	98.67%	91.33%	108.00%	116.67%	106.67%	88.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	27/11/08	28/11/07	27/11/06	24/11/05	25/11/04	06/11/03	-
Price	2.34	2.20	2.84	3.34	2.70	2.21	2.04	-
P/RPS	0.81	0.54	1.12	1.61	1.65	1.57	1.61	-10.80%
YoY %	50.00%	-51.79%	-30.43%	-2.42%	5.10%	-2.48%	-	-
Horiz. %	50.31%	33.54%	69.57%	100.00%	102.48%	97.52%	100.00%	-
P/EPS	135.26	13.37	31.45	13.95	13.63	5.77	17.36	40.75%
YoY %	911.67%	-57.49%	125.45%	2.35%	136.22%	-66.76%	-	-
Horiz. %	779.15%	77.02%	181.16%	80.36%	78.51%	33.24%	100.00%	-
EY	0.74	7.48	3.18	7.17	7.34	17.34	5.76	-28.94%
YoY %	-90.11%	135.22%	-55.65%	-2.32%	-57.67%	201.04%	-	-
Horiz. %	12.85%	129.86%	55.21%	124.48%	127.43%	301.04%	100.00%	-
DY	0.00	3.64	2.11	2.69	2.22	3.17	0.00	-
YoY %	0.00%	72.51%	-21.56%	21.17%	-29.97%	0.00%	-	-
Horiz. %	0.00%	114.83%	66.56%	84.86%	70.03%	100.00%	-	-
P/NAPS	1.28	1.13	1.55	1.79	1.57	1.38	1.49	-2.49%
YoY %	13.27%	-27.10%	-13.41%	14.01%	13.77%	-7.38%	-	-
Horiz. %	85.91%	75.84%	104.03%	120.13%	105.37%	92.62%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos