[CCM] YoY TTM Result on 30-Sep-2005 [#3]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

24-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 90.73%

YoY- -27.16%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	2,028,405	1,314,698	1,002,011	796,712	643,566	573,567	497,909	26.34%
YoY %	54.29%	31.21%	25.77%	23.80%	12.20%	15.20%	-	-
Horiz. %	407.38%	264.04%	201.24%	160.01%	129.25%	115.20%	100.00%	-
PBT	155,541	87,183	152,353	137,194	158,786	60,103	48,302	21.49%
YoY %	78.41%	-42.78%	11.05%	-13.60%	164.19%	24.43%	-	-
Horiz. %	322.02%	180.50%	315.42%	284.03%	328.74%	124.43%	100.00%	-
Tax	-40,823	-20,455	-26,109	-23,279	-17,611	-15,527	-8,834	29.02%
YoY %	-99.57%	21.66%	-12.16%	-32.18%	-13.42%	-75.76%	-	-
Horiz. %	462.11%	231.55%	295.55%	263.52%	199.35%	175.76%	100.00%	-
NP	114,718	66,728	126,244	113,915	141,175	44,576	39,468	19.44%
YoY %	71.92%	-47.14%	10.82%	-19.31%	216.71%	12.94%	-	-
Horiz. %	290.66%	169.07%	319.86%	288.63%	357.69%	112.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,249	47,780	108,385	102,837	141,175	44,576	39,468	15.39%
YoY %	95.16%	-55.92%	5.39%	-27.16%	216.71%	12.94%	-	-
Horiz. %	236.26%	121.06%	274.61%	260.56%	357.69%	112.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.25%	23.46%	17.14%	16.97%	11.09%	25.83%	18.29%	-
YoY %	11.89%	36.87%	1.00%	53.02%	-57.07%	41.22%	-	-
Horiz. %	143.52%	128.27%	93.71%	92.78%	60.63%	141.22%	100.00%	-
Total Cost	1,913,687	1,247,970	875,767	682,797	502,391	528,991	458,441	26.86%
YoY %	53.34%	42.50%	28.26%	35.91%	-5.03%	15.39%	-	-
Horiz. %	417.43%	272.22%	191.03%	148.94%	109.59%	115.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,197	395,190	719,989	643,121	580,571	480,804	503,669	7.67%
YoY %	98.69%	-45.11%	11.95%	10.77%	20.75%	-4.54%	-	-
Horiz. %	155.90%	78.46%	142.95%	127.69%	115.27%	95.46%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	72,091	81,524	87,002	62,408	60,534	47,768	29,879	15.79%
YoY %	-11.57%	-6.30%	39.41%	3.10%	26.73%	59.87%	-	-
Horiz. %	241.28%	272.85%	291.18%	208.87%	202.60%	159.87%	100.00%	-
Div Payout %	77.31%	170.63%	80.27%	60.69%	42.88%	107.16%	75.70%	-
YoY %	-54.69%	112.57%	32.26%	41.53%	-59.99%	41.56%	-	-
Horiz. %	102.13%	225.40%	106.04%	80.17%	56.64%	141.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	785,197	395,190	719,989	643,121	580,571	480,804	503,669	7.67%
YoY %	98.69%	-45.11%	11.95%	10.77%	20.75%	-4.54%	-	-
Horiz. %	155.90%	78.46%	142.95%	127.69%	115.27%	95.46%	100.00%	-
NOSH	402,665	395,190	385,021	373,907	362,857	350,952	354,696	2.13%
YoY %	1.89%	2.64%	2.97%	3.05%	3.39%	-1.06%	-	-
Horiz. %	113.52%	111.42%	108.55%	105.42%	102.30%	98.94%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	5.66%	5.08%	12.60%	14.30%	21.94%	7.77%	7.93%	-
YoY %	11.42%	-59.68%	-11.89%	-34.82%	182.37%	-2.02%	-	-
Horiz. %	71.37%	64.06%	158.89%	180.33%	276.67%	97.98%	100.00%	-
ROE	11.88%	12.09%	15.05%	15.99%	24.32%	9.27%	7.84%	-
YoY %	-1.74%	-19.67%	-5.88%	-34.25%	162.35%	18.24%	-	-
Horiz. %	151.53%	154.21%	191.96%	203.95%	310.20%	118.24%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	503.74	332.67	260.25	213.08	177.36	163.43	140.38	23.70%
YoY %	51.42%	27.83%	22.14%	20.14%	8.52%	16.42%	-	-
Horiz. %	358.84%	236.98%	185.39%	151.79%	126.34%	116.42%	100.00%	-
EPS	23.16	12.09	28.15	27.50	38.91	12.70	11.13	12.97%
YoY %	91.56%	-57.05%	2.36%	-29.32%	206.38%	14.11%	-	-
Horiz. %	208.09%	108.63%	252.92%	247.08%	349.60%	114.11%	100.00%	-
DPS	18.00	20.63	22.60	16.69	16.68	13.61	8.46	13.39%
YoY %	-12.75%	-8.72%	35.41%	0.06%	22.56%	60.87%	-	-
Horiz. %	212.77%	243.85%	267.14%	197.28%	197.16%	160.87%	100.00%	-
NAPS	1.95	1.00	1.87	1.72	1.60	1.37	1.42	5.42%
YoY %	95.00%	-46.52%	8.72%	7.50%	16.79%	-3.52%	-	-
Horiz. %	137.32%	70.42%	131.69%	121.13%	112.68%	96.48%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 373,907
RPS	1,209.57	783.98	597.52	475.09	383.77	342.03	296.91	26.34%
YoY %	54.29%	31.21%	25.77%	23.80%	12.20%	15.20%	-	-
Horiz. %	407.39%	264.05%	201.25%	160.01%	129.25%	115.20%	100.00%	-
EPS	55.61	28.49	64.63	61.32	84.19	26.58	23.54	15.38%
YoY %	95.19%	-55.92%	5.40%	-27.16%	216.74%	12.91%	-	-
Horiz. %	236.24%	121.03%	274.55%	260.49%	357.65%	112.91%	100.00%	-
DPS	42.99	48.61	51.88	37.22	36.10	28.49	17.82	15.79%
YoY %	-11.56%	-6.30%	39.39%	3.10%	26.71%	59.88%	-	-
Horiz. %	241.25%	272.78%	291.13%	208.87%	202.58%	159.88%	100.00%	-
NAPS	4.6823	2.3566	4.2934	3.835	3.462	2.8671	3.0035	7.67%
YoY %	98.69%	-45.11%	11.95%	10.77%	20.75%	-4.54%	-	-
Horiz. %	155.89%	78.46%	142.95%	127.68%	115.27%	95.46%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	2.68	2.97	3.28	2.76	2.11	2.06	1.53	-
P/RPS	0.53	0.89	1.26	1.30	1.19	1.26	1.09	-11.31%
YoY %	-40.45%	-29.37%	-3.08%	9.24%	-5.56%	15.60%	-	-
Horiz. %	48.62%	81.65%	115.60%	119.27%	109.17%	115.60%	100.00%	-
P/EPS	11.57	24.57	11.65	10.04	5.42	16.22	13.75	-2.83%
YoY %	-52.91%	110.90%	16.04%	85.24%	-66.58%	17.96%	-	-
Horiz. %	84.15%	178.69%	84.73%	73.02%	39.42%	117.96%	100.00%	-
EY	8.64	4.07	8.58	9.96	18.44	6.17	7.27	2.91%
YoY %	112.29%	-52.56%	-13.86%	-45.99%	198.87%	-15.13%	-	-
Horiz. %	118.84%	55.98%	118.02%	137.00%	253.65%	84.87%	100.00%	-
DY	6.72	6.95	6.89	6.05	7.91	6.61	5.53	3.29%
YoY %	-3.31%	0.87%	13.88%	-23.51%	19.67%	19.53%	-	-
Horiz. %	121.52%	125.68%	124.59%	109.40%	143.04%	119.53%	100.00%	-
P/NAPS	1.37	2.97	1.75	1.60	1.32	1.50	1.08	4.04%
YoY %	-53.87%	69.71%	9.38%	21.21%	-12.00%	38.89%	-	-
Horiz. %	126.85%	275.00%	162.04%	148.15%	122.22%	138.89%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	28/11/07	27/11/06	24/11/05	25/11/04	06/11/03	14/11/02	-
Price	2.20	2.84	3.34	2.70	2.21	2.04	1.50	-
P/RPS	0.44	0.85	1.28	1.27	1.25	1.25	1.07	-13.75%
YoY %	-48.24%	-33.59%	0.79%	1.60%	0.00%	16.82%	-	-
Horiz. %	41.12%	79.44%	119.63%	118.69%	116.82%	116.82%	100.00%	-
P/EPS	9.50	23.49	11.86	9.82	5.68	16.06	13.48	-5.66%
YoY %	-59.56%	98.06%	20.77%	72.89%	-64.63%	19.14%	-	-
Horiz. %	70.47%	174.26%	87.98%	72.85%	42.14%	119.14%	100.00%	-
EY	10.53	4.26	8.43	10.19	17.60	6.23	7.42	6.00%
YoY %	147.18%	-49.47%	-17.27%	-42.10%	182.50%	-16.04%	-	-
Horiz. %	141.91%	57.41%	113.61%	137.33%	237.20%	83.96%	100.00%	-
DY	8.18	7.26	6.77	6.18	7.55	6.67	5.64	6.38%
YoY %	12.67%	7.24%	9.55%	-18.15%	13.19%	18.26%	-	-
Horiz. %	145.04%	128.72%	120.04%	109.57%	133.87%	118.26%	100.00%	-
P/NAPS	1.13	2.84	1.79	1.57	1.38	1.49	1.06	1.07%
YoY %	-60.21%	58.66%	14.01%	13.77%	-7.38%	40.57%	-	-
Horiz. %	106.60%	267.92%	168.87%	148.11%	130.19%	140.57%	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