[CCM] YoY Quarter 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- 126.67%

YoY- 1153.79%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Quarter Result
Revenue	393,758	311,188	203,139	185,632	132,257	129,111	108,661	23.92%
YoY %	26.53%	53.19%	9.43%	40.36%	2.44%	18.82%	-	-
Horiz. %	362.37%	286.38%	186.95%	170.84%	121.72%	118.82%	100.00%	-
PBT	33,528	15,160	29,145	36,034	4,854	6,715	-3,163	-
YoY %	121.16%	-47.98%	-19.12%	642.36%	-27.71%	312.30%	-	-
Horiz. %	-1,060.01%	-479.29%	-921.44%	-1,139.23%	-153.46%	-212.30%	100.00%	-
Tax	-925	572	-8,194	-7,247	-2,558	-3,371	3,163	-
YoY %	-261.71%	106.98%	-13.07%	-183.31%	24.12%	-206.58%	-	-
Horiz. %	-29.24%	18.08%	-259.06%	-229.12%	-80.87%	-106.58%	100.00%	-
NP	32,603	15,732	20,951	28,787	2,296	3,344	0	-
YoY %	107.24%	-24.91%	-27.22%	1,153.79%	-31.34%	0.00%	-	-
Horiz. %	974.97%	470.45%	626.53%	860.86%	68.66%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,996	12,058	16,171	28,787	2,296	3,344	-3,995	-
YoY %	123.88%	-25.43%	-43.83%	1,153.79%	-31.34%	183.70%	-	-
Horiz. %	-675.74%	-301.83%	-404.78%	-720.58%	-57.47%	-83.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.76%	-3.77%	28.11%	20.11%	52.70%	50.20%	-	-
YoY %	173.21%	-113.41%	39.78%	-61.84%	4.98%	0.00%	-	-
Horiz. %	5.50%	-7.51%	56.00%	40.06%	104.98%	100.00%	-	-
Total Cost	361,155	295,456	182,188	156,845	129,961	125,767	108,661	22.15%
YoY %	22.24%	62.17%	16.16%	20.69%	3.33%	15.74%	-	-
Horiz. %	332.37%	271.91%	167.67%	144.34%	119.60%	115.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	737,704	385,958	772,257	607,765	466,264	489,280	473,743	7.65%
YoY %	91.14%	-50.02%	27.07%	30.35%	-4.70%	3.28%	-	-
Horiz. %	155.72%	81.47%	163.01%	128.29%	98.42%	103.28%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	39,875	57,893	52,483	400	35,323	17,600	22,273	10.18%
YoY %	-31.12%	10.31%	13,020.75%	-98.87%	100.70%	-20.98%	-	-
Horiz. %	179.03%	259.92%	235.64%	1.80%	158.59%	79.02%	100.00%	-
Div Payout %	147.71%	480.13%	324.55%	1.39%	1,538.46%	526.32%	0.00%	-
YoY %	-69.24%	47.94%	23,248.92%	-99.91%	192.31%	0.00%	-	-
Horiz. %	28.06%	91.22%	61.66%	0.26%	292.31%	100.00%	-	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	737,704	385,958	772,257	607,765	466,264	489,280	473,743	7.65%
YoY %	91.14%	-50.02%	27.07%	30.35%	-4.70%	3.28%	-	-
Horiz. %	155.72%	81.47%	163.01%	128.29%	98.42%	103.28%	100.00%	-
NOSH	398,759	385,958	374,882	363,931	353,230	352,000	353,539	2.02%
YoY %	3.32%	2.95%	3.01%	3.03%	0.35%	-0.44%	-	-
Horiz. %	112.79%	109.17%	106.04%	102.94%	99.91%	99.56%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	8.28%	5.06%	10.31%	15.51%	1.74%	2.59%	0.00%	-
YoY %	63.64%	-50.92%	-33.53%	791.38%	-32.82%	0.00%	-	-
Horiz. %	319.69%	195.37%	398.07%	598.84%	67.18%	100.00%	-	-
ROE	3.66%	3.12%	2.09%	4.74%	0.49%	0.68%	-0.84%	-
YoY %	17.31%	49.28%	-55.91%	867.35%	-27.94%	180.95%	-	-
Horiz. %	-435.71%	-371.43%	-248.81%	-564.29%	-58.33%	-80.95%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	98.75	80.63	54.19	51.01	37.44	36.68	30.74	21.46%
YoY %	22.47%	48.79%	6.23%	36.24%	2.07%	19.32%	-	-
Horiz. %	321.24%	262.30%	176.28%	165.94%	121.80%	119.32%	100.00%	-
EPS	6.77	2.96	4.24	7.91	0.65	0.95	-1.13	-
YoY %	128.72%	-30.19%	-46.40%	1,116.92%	-31.58%	184.07%	-	-
Horiz. %	-599.12%	-261.95%	-375.22%	-700.00%	-57.52%	-84.07%	100.00%	-
DPS	10.00	15.00	14.00	0.11	10.00	5.00	6.30	8.00%
YoY %	-33.33%	7.14%	12,627.27%	-98.90%	100.00%	-20.63%	-	-
Horiz. %	158.73%	238.10%	222.22%	1.75%	158.73%	79.37%	100.00%	-
NAPS	1.85	1.00	2.06	1.67	1.32	1.39	1.34	5.51%
YoY %	85.00%	-51.46%	23.35%	26.52%	-5.04%	3.73%	-	-
Horiz. %	138.06%	74.63%	153.73%	124.63%	98.51%	103.73%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 363,931
RPS	234.80	185.57	121.14	110.70	78.87	76.99	64.80	23.92%
YoY %	26.53%	53.19%	9.43%	40.36%	2.44%	18.81%	-	-
Horiz. %	362.35%	286.37%	186.94%	170.83%	121.71%	118.81%	100.00%	-
EPS	16.10	7.19	9.64	17.17	1.37	1.99	-2.38	-
YoY %	123.92%	-25.41%	-43.86%	1,153.28%	-31.16%	183.61%	-	-
Horiz. %	-676.47%	-302.10%	-405.04%	-721.43%	-57.56%	-83.61%	100.00%	-
DPS	23.78	34.52	31.30	0.24	21.06	10.50	13.28	10.19%
YoY %	-31.11%	10.29%	12,941.67%	-98.86%	100.57%	-20.93%	-	-
Horiz. %	179.07%	259.94%	235.69%	1.81%	158.58%	79.07%	100.00%	-
NAPS	4.3991	2.3015	4.6051	3.6242	2.7804	2.9177	2.825	7.65%
YoY %	91.14%	-50.02%	27.07%	30.35%	-4.71%	3.28%	-	-
Horiz. %	155.72%	81.47%	163.01%	128.29%	98.42%	103.28%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	2.87	3.28	2.67	2.40	2.41	1.52	1.53	-
P/RPS	2.91	4.07	4.93	4.71	6.44	4.14	4.98	-8.56%
YoY %	-28.50%	-17.44%	4.67%	-26.86%	55.56%	-16.87%	-	-
Horiz. %	58.43%	81.73%	99.00%	94.58%	129.32%	83.13%	100.00%	-
P/EPS	42.39	104.99	61.90	30.34	370.77	160.00	-135.40	-
YoY %	-59.62%	69.61%	104.02%	-91.82%	131.73%	218.17%	-	-
Horiz. %	-31.31%	-77.54%	-45.72%	-22.41%	-273.83%	-118.17%	100.00%	-
EY	2.36	0.95	1.62	3.30	0.27	0.63	-0.74	-
YoY %	148.42%	-41.36%	-50.91%	1,122.22%	-57.14%	185.14%	-	-
Horiz. %	-318.92%	-128.38%	-218.92%	-445.95%	-36.49%	-85.14%	100.00%	-
DY	3.48	4.57	5.24	0.05	4.15	3.29	4.12	-2.77%
YoY %	-23.85%	-12.79%	10,380.00%	-98.80%	26.14%	-20.15%	-	-
Horiz. %	84.47%	110.92%	127.18%	1.21%	100.73%	79.85%	100.00%	-
P/NAPS	1.55	3.28	1.30	1.44	1.83	1.09	1.14	5.25%
YoY %	-52.74%	152.31%	-9.72%	-21.31%	67.89%	-4.39%	-	-
Horiz. %	135.96%	287.72%	114.04%	126.32%	160.53%	95.61%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	01/03/07	02/03/06	28/02/05	01/03/04	25/02/03	22/04/02	-
Price	2.73	3.12	2.78	2.33	2.09	1.41	2.42	-
P/RPS	2.76	3.87	5.13	4.57	5.58	3.84	7.87	-16.01%
YoY %	-28.68%	-24.56%	12.25%	-18.10%	45.31%	-51.21%	-	-
Horiz. %	35.07%	49.17%	65.18%	58.07%	70.90%	48.79%	100.00%	-
P/EPS	40.32	99.87	64.45	29.46	321.54	148.42	-214.16	-
YoY %	-59.63%	54.96%	118.77%	-90.84%	116.64%	169.30%	-	-
Horiz. %	-18.83%	-46.63%	-30.09%	-13.76%	-150.14%	-69.30%	100.00%	-
EY	2.48	1.00	1.55	3.39	0.31	0.67	-0.47	-
YoY %	148.00%	-35.48%	-54.28%	993.55%	-53.73%	242.55%	-	-
Horiz. %	-527.66%	-212.77%	-329.79%	-721.28%	-65.96%	-142.55%	100.00%	-
DY	3.66	4.81	5.04	0.05	4.78	3.55	2.60	5.86%
YoY %	-23.91%	-4.56%	9,980.00%	-98.95%	34.65%	36.54%	-	-
Horiz. %	140.77%	185.00%	193.85%	1.92%	183.85%	136.54%	100.00%	-
P/NAPS	1.48	3.12	1.35	1.40	1.58	1.01	1.81	-3.29%
YoY %	-52.56%	131.11%	-3.57%	-11.39%	56.44%	-44.20%	-	-
Horiz. %	81.77%	172.38%	74.59%	77.35%	87.29%	55.80%	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