[CCM] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

26-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 39.26%

YoY- 42.36%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	2,109,070	1,511,751	1,156,884	883,917	706,549	592,119	542,709	25.36%
YoY %	39.51%	30.67%	30.88%	25.10%	19.33%	9.10%	-	-
Horiz. %	388.62%	278.56%	213.17%	162.87%	130.19%	109.10%	100.00%	-
PBT	97,908	115,800	108,792	169,039	113,868	134,184	55,273	9.98%
YoY %	-15.45%	6.44%	-35.64%	48.45%	-15.14%	142.77%	-	-
Horiz. %	177.14%	209.51%	196.83%	305.83%	206.01%	242.77%	100.00%	-
Tax	-27,854	-26,420	-17,739	-26,161	-23,180	-14,837	-10,345	17.93%
YoY %	-5.43%	-48.94%	32.19%	-12.86%	-56.23%	-43.42%	-	-
Horiz. %	269.25%	255.39%	171.47%	252.89%	224.07%	143.42%	100.00%	-
NP	70,054	89,380	91,053	142,878	90,688	119,347	44,928	7.67%
YoY %	-21.62%	-1.84%	-36.27%	57.55%	-24.01%	165.64%	-	-
Horiz. %	155.93%	198.94%	202.66%	318.02%	201.85%	265.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,638	64,606	74,048	125,645	88,259	119,347	44,928	3.62%
YoY %	-13.88%	-12.75%	-41.07%	42.36%	-26.05%	165.64%	-	-
Horiz. %	123.84%	143.80%	164.81%	279.66%	196.45%	265.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.45%	22.82%	16.31%	15.48%	20.36%	11.06%	18.72%	-
YoY %	24.67%	39.91%	5.36%	-23.97%	84.09%	-40.92%	-	-
Horiz. %	151.98%	121.90%	87.13%	82.69%	108.76%	59.08%	100.00%	-
Total Cost	2,039,016	1,422,371	1,065,831	741,039	615,861	472,772	497,781	26.46%
YoY %	43.35%	33.45%	43.83%	20.33%	30.27%	-5.02%	-	-
Horiz. %	409.62%	285.74%	214.12%	148.87%	123.72%	94.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	759,049	757,789	748,735	727,346	628,072	556,674	476,767	8.05%
YoY %	0.17%	1.21%	2.94%	15.81%	12.83%	16.76%	-	-
Horiz. %	159.21%	158.94%	157.04%	152.56%	131.74%	116.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	59,414	63,506	92,413	74,859	65,243	65,491	28,164	13.23%
YoY %	-6.44%	-31.28%	23.45%	14.74%	-0.38%	132.53%	-	-
Horiz. %	210.96%	225.49%	328.12%	265.80%	231.65%	232.53%	100.00%	-
Div Payout %	106.79%	98.30%	124.80%	59.58%	73.92%	54.88%	62.69%	-
YoY %	8.64%	-21.23%	109.47%	-19.40%	34.69%	-12.46%	-	-
Horiz. %	170.35%	156.80%	199.07%	95.04%	117.91%	87.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	759,049	757,789	748,735	727,346	628,072	556,674	476,767	8.05%
YoY %	0.17%	1.21%	2.94%	15.81%	12.83%	16.76%	-	-
Horiz. %	159.21%	158.94%	157.04%	152.56%	131.74%	116.76%	100.00%	-
NOSH	403,749	403,079	392,008	380,809	373,852	359,144	338,132	2.99%
YoY %	0.17%	2.82%	2.94%	1.86%	4.10%	6.21%	-	-
Horiz. %	119.41%	119.21%	115.93%	112.62%	110.56%	106.21%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	3.32%	5.91%	7.87%	16.16%	12.84%	20.16%	8.28%	-
YoY %	-43.82%	-24.90%	-51.30%	25.86%	-36.31%	143.48%	-	-
Horiz. %	40.10%	71.38%	95.05%	195.17%	155.07%	243.48%	100.00%	-
ROE	7.33%	8.53%	9.89%	17.27%	14.05%	21.44%	9.42%	-
YoY %	-14.07%	-13.75%	-42.73%	22.92%	-34.47%	127.60%	-	-
Horiz. %	77.81%	90.55%	104.99%	183.33%	149.15%	227.60%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	522.37	375.05	295.12	232.12	188.99	164.87	160.50	21.71%
YoY %	39.28%	27.08%	27.14%	22.82%	14.63%	2.72%	-	-
Horiz. %	325.46%	233.68%	183.88%	144.62%	117.75%	102.72%	100.00%	-
EPS	13.78	16.03	18.89	32.99	23.61	33.23	13.29	0.60%
YoY %	-14.04%	-15.14%	-42.74%	39.73%	-28.95%	150.04%	-	-
Horiz. %	103.69%	120.62%	142.14%	248.23%	177.65%	250.04%	100.00%	-
DPS	14.65	15.76	23.57	19.66	17.45	18.24	8.33	9.85%
YoY %	-7.04%	-33.14%	19.89%	12.66%	-4.33%	118.97%	-	-
Horiz. %	175.87%	189.20%	282.95%	236.01%	209.48%	218.97%	100.00%	-
NAPS	1.88	1.88	1.91	1.91	1.68	1.55	1.41	4.90%
YoY %	0.00%	-1.57%	0.00%	13.69%	8.39%	9.93%	-	-
Horiz. %	133.33%	133.33%	135.46%	135.46%	119.15%	109.93%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 380,809
RPS	1,257.67	901.48	689.87	527.09	421.33	353.09	323.63	25.36%
YoY %	39.51%	30.67%	30.88%	25.10%	19.33%	9.10%	-	-
Horiz. %	388.61%	278.55%	213.17%	162.87%	130.19%	109.10%	100.00%	-
EPS	33.18	38.53	44.16	74.92	52.63	71.17	26.79	3.62%
YoY %	-13.89%	-12.75%	-41.06%	42.35%	-26.05%	165.66%	-	-
Horiz. %	123.85%	143.82%	164.84%	279.66%	196.45%	265.66%	100.00%	-
DPS	35.43	37.87	55.11	44.64	38.91	39.05	16.79	13.24%
YoY %	-6.44%	-31.28%	23.45%	14.73%	-0.36%	132.58%	-	-
Horiz. %	211.02%	225.55%	328.23%	265.87%	231.75%	232.58%	100.00%	-
NAPS	4.5263	4.5188	4.4648	4.3373	3.7453	3.3195	2.843	8.05%
YoY %	0.17%	1.21%	2.94%	15.81%	12.83%	16.76%	-	-
Horiz. %	159.21%	158.94%	157.05%	152.56%	131.74%	116.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.06	2.66	3.36	3.00	2.35	2.10	1.34	-
P/RPS	0.39	0.71	1.14	1.29	1.24	1.27	0.83	-11.81%
YoY %	-45.07%	-37.72%	-11.63%	4.03%	-2.36%	53.01%	-	-
Horiz. %	46.99%	85.54%	137.35%	155.42%	149.40%	153.01%	100.00%	-
P/EPS	14.95	16.60	17.79	9.09	9.95	6.32	10.08	6.78%
YoY %	-9.94%	-6.69%	95.71%	-8.64%	57.44%	-37.30%	-	-
Horiz. %	148.31%	164.68%	176.49%	90.18%	98.71%	62.70%	100.00%	-
EY	6.69	6.03	5.62	11.00	10.05	15.82	9.92	-6.34%
YoY %	10.95%	7.30%	-48.91%	9.45%	-36.47%	59.48%	-	-
Horiz. %	67.44%	60.79%	56.65%	110.89%	101.31%	159.48%	100.00%	-
DY	7.11	5.92	7.02	6.55	7.43	8.68	6.22	2.25%
YoY %	20.10%	-15.67%	7.18%	-11.84%	-14.40%	39.55%	-	-
Horiz. %	114.31%	95.18%	112.86%	105.31%	119.45%	139.55%	100.00%	-
P/NAPS	1.10	1.41	1.76	1.57	1.40	1.35	0.95	2.47%
YoY %	-21.99%	-19.89%	12.10%	12.14%	3.70%	42.11%	-	-
Horiz. %	115.79%	148.42%	185.26%	165.26%	147.37%	142.11%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	27/05/08	08/06/07	26/05/06	25/05/05	20/05/04	19/05/03	-
Price	2.33	2.89	3.18	3.20	2.40	2.18	1.31	-
P/RPS	0.45	0.77	1.08	1.38	1.27	1.32	0.82	-9.50%
YoY %	-41.56%	-28.70%	-21.74%	8.66%	-3.79%	60.98%	-	-
Horiz. %	54.88%	93.90%	131.71%	168.29%	154.88%	160.98%	100.00%	-
P/EPS	16.91	18.03	16.83	9.70	10.17	6.56	9.86	9.39%
YoY %	-6.21%	7.13%	73.51%	-4.62%	55.03%	-33.47%	-	-
Horiz. %	171.50%	182.86%	170.69%	98.38%	103.14%	66.53%	100.00%	-
EY	5.91	5.55	5.94	10.31	9.84	15.24	10.14	-8.59%
YoY %	6.49%	-6.57%	-42.39%	4.78%	-35.43%	50.30%	-	-
Horiz. %	58.28%	54.73%	58.58%	101.68%	97.04%	150.30%	100.00%	-
DY	6.29	5.45	7.41	6.14	7.27	8.36	6.36	-0.18%
YoY %	15.41%	-26.45%	20.68%	-15.54%	-13.04%	31.45%	-	-
Horiz. %	98.90%	85.69%	116.51%	96.54%	114.31%	131.45%	100.00%	-
P/NAPS	1.24	1.54	1.66	1.68	1.43	1.41	0.93	4.90%
YoY %	-19.48%	-7.23%	-1.19%	17.48%	1.42%	51.61%	-	-
Horiz. %	133.33%	165.59%	178.49%	180.65%	153.76%	151.61%	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