[CCM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

28-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Dec-2004 [#4]

Profit Trend

QoQ- 18.76%

YoY- 285.19%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	796,712	782,347	706,549	696,941	643,566	606,869	592,119	21.85%
YoY %	1.84%	10.73%	1.38%	8.29%	6.05%	2.49%	-	-
Horiz. %	134.55%	132.13%	119.33%	117.70%	108.69%	102.49%	100.00%	-
PBT	137,194	83,594	113,868	189,966	158,786	148,997	134,184	1.48%
YoY %	64.12%	-26.59%	-40.06%	19.64%	6.57%	11.04%	-	-
Horiz. %	102.24%	62.30%	84.86%	141.57%	118.33%	111.04%	100.00%	-
Tax	-23,279	-23,004	-23,180	-22,300	-17,611	-14,626	-14,837	34.98%
YoY %	-1.20%	0.76%	-3.95%	-26.63%	-20.41%	1.42%	-	-
Horiz. %	156.90%	155.04%	156.23%	150.30%	118.70%	98.58%	100.00%	-
NP	113,915	60,590	90,688	167,666	141,175	134,371	119,347	-3.05%
YoY %	88.01%	-33.19%	-45.91%	18.76%	5.06%	12.59%	-	-
Horiz. %	95.45%	50.77%	75.99%	140.49%	118.29%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,837	53,917	88,259	167,666	141,175	134,371	119,347	-9.44%
YoY %	90.73%	-38.91%	-47.36%	18.76%	5.06%	12.59%	-	-
Horiz. %	86.17%	45.18%	73.95%	140.49%	118.29%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.97%	27.52%	20.36%	11.74%	11.09%	9.82%	11.06%	-
YoY %	-38.34%	35.17%	73.42%	5.86%	12.93%	-11.21%	-	-
Horiz. %	153.44%	248.82%	184.09%	106.15%	100.27%	88.79%	100.00%	-
Total Cost	682,797	721,757	615,861	529,275	502,391	472,498	472,772	27.74%
YoY %	-5.40%	17.19%	16.36%	5.35%	6.33%	-0.06%	-	-
Horiz. %	144.42%	152.66%	130.27%	111.95%	106.26%	99.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	643,121	604,160	628,072	607,765	580,571	579,860	556,674	10.09%
YoY %	6.45%	-3.81%	3.34%	4.68%	0.12%	4.17%	-	-
Horiz. %	115.53%	108.53%	112.83%	109.18%	104.29%	104.17%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	62,408	62,408	65,243	25,611	60,534	60,534	65,491	-3.16%
YoY %	0.00%	-4.35%	154.75%	-57.69%	0.00%	-7.57%	-	-
Horiz. %	95.29%	95.29%	99.62%	39.11%	92.43%	92.43%	100.00%	-
Div Payout %	60.69%	115.75%	73.92%	15.28%	42.88%	45.05%	54.88%	-
YoY %	-47.57%	56.59%	383.77%	-64.37%	-4.82%	-17.91%	-	-
Horiz. %	110.59%	210.91%	134.69%	27.84%	78.13%	82.09%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	643,121	604,160	628,072	607,765	580,571	579,860	556,674	10.09%
YoY %	6.45%	-3.81%	3.34%	4.68%	0.12%	4.17%	-	-
Horiz. %	115.53%	108.53%	112.83%	109.18%	104.29%	104.17%	100.00%	-
NOSH	373,907	372,938	373,852	363,931	362,857	360,162	359,144	2.71%
YoY %	0.26%	-0.24%	2.73%	0.30%	0.75%	0.28%	-	-
Horiz. %	104.11%	103.84%	104.10%	101.33%	101.03%	100.28%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	14.30%	7.74%	12.84%	24.06%	21.94%	22.14%	20.16%	-
YoY %	84.75%	-39.72%	-46.63%	9.66%	-0.90%	9.82%	-	-
Horiz. %	70.93%	38.39%	63.69%	119.35%	108.83%	109.82%	100.00%	-
ROE	15.99%	8.92%	14.05%	27.59%	24.32%	23.17%	21.44%	-
YoY %	79.26%	-36.51%	-49.08%	13.45%	4.96%	8.07%	-	-
Horiz. %	74.58%	41.60%	65.53%	128.68%	113.43%	108.07%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	213.08	209.78	188.99	191.50	177.36	168.50	164.87	18.63%
YoY %	1.57%	11.00%	-1.31%	7.97%	5.26%	2.20%	-	-
Horiz. %	129.24%	127.24%	114.63%	116.15%	107.58%	102.20%	100.00%	-
EPS	27.50	14.46	23.61	46.07	38.91	37.31	33.23	-11.84%
YoY %	90.18%	-38.75%	-48.75%	18.40%	4.29%	12.28%	-	-
Horiz. %	82.76%	43.51%	71.05%	138.64%	117.09%	112.28%	100.00%	-
DPS	16.69	16.73	17.45	7.11	16.68	16.81	18.24	-5.74%
YoY %	-0.24%	-4.13%	145.43%	-57.37%	-0.77%	-7.84%	-	-
Horiz. %	91.50%	91.72%	95.67%	38.98%	91.45%	92.16%	100.00%	-
NAPS	1.72	1.62	1.68	1.67	1.60	1.61	1.55	7.17%
YoY %	6.17%	-3.57%	0.60%	4.37%	-0.62%	3.87%	-	-
Horiz. %	110.97%	104.52%	108.39%	107.74%	103.23%	103.87%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 363,931
RPS	475.09	466.53	421.33	415.60	383.77	361.89	353.09	21.85%
YoY %	1.83%	10.73%	1.38%	8.29%	6.05%	2.49%	-	-
Horiz. %	134.55%	132.13%	119.33%	117.70%	108.69%	102.49%	100.00%	-
EPS	61.32	32.15	52.63	99.98	84.19	80.13	71.17	-9.44%
YoY %	90.73%	-38.91%	-47.36%	18.76%	5.07%	12.59%	-	-
Horiz. %	86.16%	45.17%	73.95%	140.48%	118.29%	112.59%	100.00%	-
DPS	37.22	37.22	38.91	15.27	36.10	36.10	39.05	-3.14%
YoY %	0.00%	-4.34%	154.81%	-57.70%	0.00%	-7.55%	-	-
Horiz. %	95.31%	95.31%	99.64%	39.10%	92.45%	92.45%	100.00%	-
NAPS	3.835	3.6027	3.7453	3.6242	3.462	3.4578	3.3195	10.09%
YoY %	6.45%	-3.81%	3.34%	4.69%	0.12%	4.17%	-	-
Horiz. %	115.53%	108.53%	112.83%	109.18%	104.29%	104.17%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	2.76	2.45	2.35	2.40	2.11	2.02	2.10	-
P/RPS	1.30	1.17	1.24	1.25	1.19	1.20	1.27	1.56%
YoY %	11.11%	-5.65%	-0.80%	5.04%	-0.83%	-5.51%	-	-
Horiz. %	102.36%	92.13%	97.64%	98.43%	93.70%	94.49%	100.00%	-
P/EPS	10.04	16.95	9.95	5.21	5.42	5.41	6.32	36.10%
YoY %	-40.77%	70.35%	90.98%	-3.87%	0.18%	-14.40%	-	-
Horiz. %	158.86%	268.20%	157.44%	82.44%	85.76%	85.60%	100.00%	-
EY	9.96	5.90	10.05	19.20	18.44	18.47	15.82	-26.52%
YoY %	68.81%	-41.29%	-47.66%	4.12%	-0.16%	16.75%	-	-
Horiz. %	62.96%	37.29%	63.53%	121.37%	116.56%	116.75%	100.00%	-
DY	6.05	6.83	7.43	2.96	7.91	8.32	8.68	-21.37%
YoY %	-11.42%	-8.08%	151.01%	-62.58%	-4.93%	-4.15%	-	-
Horiz. %	69.70%	78.69%	85.60%	34.10%	91.13%	95.85%	100.00%	-
P/NAPS	1.60	1.51	1.40	1.44	1.32	1.25	1.35	11.98%
YoY %	5.96%	7.86%	-2.78%	9.09%	5.60%	-7.41%	-	-
Horiz. %	118.52%	111.85%	103.70%	106.67%	97.78%	92.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/05	18/08/05	25/05/05	28/02/05	25/11/04	20/08/04	20/05/04	-
Price	2.70	2.93	2.40	2.33	2.21	2.13	2.18	-
P/RPS	1.27	1.40	1.27	1.22	1.25	1.26	1.32	-2.53%
YoY %	-9.29%	10.24%	4.10%	-2.40%	-0.79%	-4.55%	-	-
Horiz. %	96.21%	106.06%	96.21%	92.42%	94.70%	95.45%	100.00%	-
P/EPS	9.82	20.27	10.17	5.06	5.68	5.71	6.56	30.82%
YoY %	-51.55%	99.31%	100.99%	-10.92%	-0.53%	-12.96%	-	-
Horiz. %	149.70%	308.99%	155.03%	77.13%	86.59%	87.04%	100.00%	-
EY	10.19	4.93	9.84	19.77	17.60	17.52	15.24	-23.51%
YoY %	106.69%	-49.90%	-50.23%	12.33%	0.46%	14.96%	-	-
Horiz. %	66.86%	32.35%	64.57%	129.72%	115.49%	114.96%	100.00%	-
DY	6.18	5.71	7.27	3.05	7.55	7.89	8.36	-18.22%
YoY %	8.23%	-21.46%	138.36%	-59.60%	-4.31%	-5.62%	-	-
Horiz. %	73.92%	68.30%	86.96%	36.48%	90.31%	94.38%	100.00%	-
P/NAPS	1.57	1.81	1.43	1.40	1.38	1.32	1.41	7.42%
YoY %	-13.26%	26.57%	2.14%	1.45%	4.55%	-6.38%	-	-
Horiz. %	111.35%	128.37%	101.42%	99.29%	97.87%	93.62%	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