[CCM] YoY Quarter Result on 30-Jun-2005 [#2]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

18-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 72.53%

YoY- -81.36%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	592,937	357,651	258,293	243,655	167,857	153,107	132,085	28.40%
YoY %	65.79%	38.47%	6.01%	45.16%	9.63%	15.92%	-	-
Horiz. %	448.91%	270.77%	195.55%	184.47%	127.08%	115.92%	100.00%	-
PBT	41,209	23,949	35,199	17,766	48,040	33,227	33,802	3.35%
YoY %	72.07%	-31.96%	98.13%	-63.02%	44.58%	-1.70%	-	-
Horiz. %	121.91%	70.85%	104.13%	52.56%	142.12%	98.30%	100.00%	-
Tax	-10,087	-6,138	-5,994	-5,653	-5,829	-6,040	-2,708	24.47%
YoY %	-64.34%	-2.40%	-6.03%	3.02%	3.49%	-123.04%	-	-
Horiz. %	372.49%	226.66%	221.34%	208.75%	215.25%	223.04%	100.00%	-
NP	31,122	17,811	29,205	12,113	42,211	27,187	31,094	0.01%
YoY %	74.73%	-39.01%	141.10%	-71.30%	55.26%	-12.57%	-	-
Horiz. %	100.09%	57.28%	93.92%	38.96%	135.75%	87.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,679	12,485	24,854	7,869	42,211	27,187	31,094	-0.77%
YoY %	137.72%	-49.77%	215.85%	-81.36%	55.26%	-12.57%	-	-
Horiz. %	95.45%	40.15%	79.93%	25.31%	135.75%	87.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.48%	25.63%	17.03%	31.82%	12.13%	18.18%	8.01%	-
YoY %	-4.49%	50.50%	-46.48%	162.32%	-33.28%	126.97%	-	-
Horiz. %	305.62%	319.98%	212.61%	397.25%	151.44%	226.97%	100.00%	-
Total Cost	561,815	339,840	229,088	231,542	125,646	125,920	100,991	33.07%
YoY %	65.32%	48.34%	-1.06%	84.28%	-0.22%	24.68%	-	-
Horiz. %	556.30%	336.51%	226.84%	229.27%	124.41%	124.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	757,076	712,865	713,401	604,160	579,860	505,152	500,039	7.15%
YoY %	6.20%	-0.08%	18.08%	4.19%	14.79%	1.02%	-	-
Horiz. %	151.40%	142.56%	142.67%	120.82%	115.96%	101.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	32,216	23,630	34,519	22,376	25,211	30,168	10,564	20.40%
YoY %	36.34%	-31.54%	54.27%	-11.25%	-16.43%	185.57%	-	-
Horiz. %	304.96%	223.68%	326.76%	211.81%	238.65%	285.57%	100.00%	-
Div Payout %	108.55%	189.27%	138.89%	284.36%	59.73%	110.97%	33.98%	-
YoY %	-42.65%	36.27%	-51.16%	376.08%	-46.17%	226.57%	-	-
Horiz. %	319.45%	557.00%	408.74%	836.85%	175.78%	326.57%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	757,076	712,865	713,401	604,160	579,860	505,152	500,039	7.15%
YoY %	6.20%	-0.08%	18.08%	4.19%	14.79%	1.02%	-	-
Horiz. %	151.40%	142.56%	142.67%	120.82%	115.96%	101.02%	100.00%	-
NOSH	402,700	393,848	383,549	372,938	360,162	350,800	352,140	2.25%
YoY %	2.25%	2.69%	2.85%	3.55%	2.67%	-0.38%	-	-
Horiz. %	114.36%	111.84%	108.92%	105.91%	102.28%	99.62%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	5.25%	4.98%	11.31%	4.97%	25.15%	17.76%	23.54%	-
YoY %	5.42%	-55.97%	127.57%	-80.24%	41.61%	-24.55%	-	-
Horiz. %	22.30%	21.16%	48.05%	21.11%	106.84%	75.45%	100.00%	-
ROE	3.92%	1.75%	3.48%	1.30%	7.28%	5.38%	6.22%	-
YoY %	124.00%	-49.71%	167.69%	-82.14%	35.32%	-13.50%	-	-
Horiz. %	63.02%	28.14%	55.95%	20.90%	117.04%	86.50%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	147.24	90.81	67.34	65.33	46.61	43.65	37.51	25.57%
YoY %	62.14%	34.85%	3.08%	40.16%	6.78%	16.37%	-	-
Horiz. %	392.54%	242.10%	179.53%	174.17%	124.26%	116.37%	100.00%	-
EPS	7.37	3.17	6.48	2.11	11.72	7.75	8.83	-2.96%
YoY %	132.49%	-51.08%	207.11%	-82.00%	51.23%	-12.23%	-	-
Horiz. %	83.47%	35.90%	73.39%	23.90%	132.73%	87.77%	100.00%	-
DPS	8.00	6.00	9.00	6.00	7.00	8.60	3.00	17.74%
YoY %	33.33%	-33.33%	50.00%	-14.29%	-18.60%	186.67%	-	-
Horiz. %	266.67%	200.00%	300.00%	200.00%	233.33%	286.67%	100.00%	-
NAPS	1.88	1.81	1.86	1.62	1.61	1.44	1.42	4.78%
YoY %	3.87%	-2.69%	14.81%	0.62%	11.81%	1.41%	-	-
Horiz. %	132.39%	127.46%	130.99%	114.08%	113.38%	101.41%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 372,938
RPS	353.58	213.27	154.02	145.30	100.10	91.30	78.76	28.40%
YoY %	65.79%	38.47%	6.00%	45.15%	9.64%	15.92%	-	-
Horiz. %	448.93%	270.78%	195.56%	184.48%	127.09%	115.92%	100.00%	-
EPS	17.70	7.45	14.82	4.69	25.17	16.21	18.54	-0.76%
YoY %	137.58%	-49.73%	215.99%	-81.37%	55.27%	-12.57%	-	-
Horiz. %	95.47%	40.18%	79.94%	25.30%	135.76%	87.43%	100.00%	-
DPS	19.21	14.09	20.58	13.34	15.03	17.99	6.30	20.39%
YoY %	36.34%	-31.54%	54.27%	-11.24%	-16.45%	185.56%	-	-
Horiz. %	304.92%	223.65%	326.67%	211.75%	238.57%	285.56%	100.00%	-
NAPS	4.5146	4.2509	4.2541	3.6027	3.4578	3.0123	2.9818	7.15%
YoY %	6.20%	-0.08%	18.08%	4.19%	14.79%	1.02%	-	-
Horiz. %	151.41%	142.56%	142.67%	120.82%	115.96%	101.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.84	3.24	3.14	2.45	2.02	1.47	1.80	-
P/RPS	1.93	3.57	4.66	3.75	4.33	3.37	4.80	-14.07%
YoY %	-45.94%	-23.39%	24.27%	-13.39%	28.49%	-29.79%	-	-
Horiz. %	40.21%	74.38%	97.08%	78.12%	90.21%	70.21%	100.00%	-
P/EPS	38.53	102.21	48.46	116.11	17.24	18.97	20.39	11.17%
YoY %	-62.30%	110.92%	-58.26%	573.49%	-9.12%	-6.96%	-	-
Horiz. %	188.97%	501.28%	237.67%	569.45%	84.55%	93.04%	100.00%	-
EY	2.60	0.98	2.06	0.86	5.80	5.27	4.91	-10.04%
YoY %	165.31%	-52.43%	139.53%	-85.17%	10.06%	7.33%	-	-
Horiz. %	52.95%	19.96%	41.96%	17.52%	118.13%	107.33%	100.00%	-
DY	2.82	1.85	2.87	2.45	3.47	5.85	1.67	9.11%
YoY %	52.43%	-35.54%	17.14%	-29.39%	-40.68%	250.30%	-	-
Horiz. %	168.86%	110.78%	171.86%	146.71%	207.78%	350.30%	100.00%	-
P/NAPS	1.51	1.79	1.69	1.51	1.25	1.02	1.27	2.92%
YoY %	-15.64%	5.92%	11.92%	20.80%	22.55%	-19.69%	-	-
Horiz. %	118.90%	140.94%	133.07%	118.90%	98.43%	80.31%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/08/07	25/08/06	18/08/05	20/08/04	07/08/03	30/10/02	-
Price	2.82	2.90	3.38	2.93	2.13	1.50	1.69	-
P/RPS	1.92	3.19	5.02	4.48	4.57	3.44	4.51	-13.25%
YoY %	-39.81%	-36.45%	12.05%	-1.97%	32.85%	-23.73%	-	-
Horiz. %	42.57%	70.73%	111.31%	99.33%	101.33%	76.27%	100.00%	-
P/EPS	38.26	91.48	52.16	138.86	18.17	19.35	19.14	12.22%
YoY %	-58.18%	75.38%	-62.44%	664.23%	-6.10%	1.10%	-	-
Horiz. %	199.90%	477.95%	272.52%	725.50%	94.93%	101.10%	100.00%	-
EY	2.61	1.09	1.92	0.72	5.50	5.17	5.22	-10.90%
YoY %	139.45%	-43.23%	166.67%	-86.91%	6.38%	-0.96%	-	-
Horiz. %	50.00%	20.88%	36.78%	13.79%	105.36%	99.04%	100.00%	-
DY	2.84	2.07	2.66	2.05	3.29	5.73	1.78	8.09%
YoY %	37.20%	-22.18%	29.76%	-37.69%	-42.58%	221.91%	-	-
Horiz. %	159.55%	116.29%	149.44%	115.17%	184.83%	321.91%	100.00%	-
P/NAPS	1.50	1.60	1.82	1.81	1.32	1.04	1.19	3.93%
YoY %	-6.25%	-12.09%	0.55%	37.12%	26.92%	-12.61%	-	-
Horiz. %	126.05%	134.45%	152.94%	152.10%	110.92%	87.39%	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