[CCM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 27.91%

YoY- -49.77%

Quarter Report

Q2.xls

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	422,978	422,911	592,937	357,651	258,293	243,655	167,857	16.64%
YoY %	0.02%	-28.68%	65.79%	38.47%	6.01%	45.16%	-	-
Horiz. %	251.99%	251.95%	353.24%	213.07%	153.88%	145.16%	100.00%	-
PBT	13,703	-439	41,209	23,949	35,199	17,766	48,040	-18.85%
YoY %	3,221.41%	-101.07%	72.07%	-31.96%	98.13%	-63.02%	-	-
Horiz. %	28.52%	-0.91%	85.78%	49.85%	73.27%	36.98%	100.00%	-
Tax	-7,608	661	-10,087	-6,138	-5,994	-5,653	-5,829	4.53%
YoY %	-1,250.98%	106.55%	-64.34%	-2.40%	-6.03%	3.02%	-	-
Horiz. %	130.52%	-11.34%	173.05%	105.30%	102.83%	96.98%	100.00%	-
NP	6,095	222	31,122	17,811	29,205	12,113	42,211	-27.55%
YoY %	2,645.50%	-99.29%	74.73%	-39.01%	141.10%	-71.30%	-	-
Horiz. %	14.44%	0.53%	73.73%	42.20%	69.19%	28.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,996	-1,763	29,679	12,485	24,854	7,869	42,211	-39.85%
YoY %	213.22%	-105.94%	137.72%	-49.77%	215.85%	-81.36%	-	-
Horiz. %	4.73%	-4.18%	70.31%	29.58%	58.88%	18.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.52%	-	24.48%	25.63%	17.03%	31.82%	12.13%	-
YoY %	0.00%	-	-4.49%	50.50%	-46.48%	162.32%	-	-
Horiz. %	457.71%	-	201.81%	211.29%	140.40%	262.32%	100.00%	-
Total Cost	416,883	422,689	561,815	339,840	229,088	231,542	125,646	22.11%
YoY %	-1.37%	-24.76%	65.32%	48.34%	-1.06%	84.28%	-	-
Horiz. %	331.79%	336.41%	447.14%	270.47%	182.33%	184.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	738,520	753,281	757,076	712,865	713,401	604,160	579,860	4.11%
YoY %	-1.96%	-0.50%	6.20%	-0.08%	18.08%	4.19%	-	-
Horiz. %	127.36%	129.91%	130.56%	122.94%	123.03%	104.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	32,216	23,630	34,519	22,376	25,211	-
YoY %	-	-	36.34%	-31.54%	54.27%	-11.25%	-	-
Horiz. %	-	-	127.79%	93.73%	136.92%	88.75%	100.00%	-
Div Payout %	-	-	108.55%	189.27%	138.89%	284.36%	59.73%	-
YoY %	-	-	-42.65%	36.27%	-51.16%	376.08%	-	-
Horiz. %	-	-	181.73%	316.88%	232.53%	476.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	738,520	753,281	757,076	712,865	713,401	604,160	579,860	4.11%
YoY %	-1.96%	-0.50%	6.20%	-0.08%	18.08%	4.19%	-	-
Horiz. %	127.36%	129.91%	130.56%	122.94%	123.03%	104.19%	100.00%	-
NOSH	399,200	400,681	402,700	393,848	383,549	372,938	360,162	1.72%
YoY %	-0.37%	-0.50%	2.25%	2.69%	2.85%	3.55%	-	-
Horiz. %	110.84%	111.25%	111.81%	109.35%	106.49%	103.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	1.44%	0.05%	5.25%	4.98%	11.31%	4.97%	25.15%	-
YoY %	2,780.00%	-99.05%	5.42%	-55.97%	127.57%	-80.24%	-	-
Horiz. %	5.73%	0.20%	20.87%	19.80%	44.97%	19.76%	100.00%	-
ROE	0.27%	-0.23%	3.92%	1.75%	3.48%	1.30%	7.28%	-
YoY %	217.39%	-105.87%	124.00%	-49.71%	167.69%	-82.14%	-	-
Horiz. %	3.71%	-3.16%	53.85%	24.04%	47.80%	17.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	105.96	105.55	147.24	90.81	67.34	65.33	46.61	14.66%
YoY %	0.39%	-28.31%	62.14%	34.85%	3.08%	40.16%	-	-
Horiz. %	227.33%	226.45%	315.90%	194.83%	144.48%	140.16%	100.00%	-
EPS	0.50	0.44	7.37	3.17	6.48	2.11	11.72	-40.87%
YoY %	13.64%	-94.03%	132.49%	-51.08%	207.11%	-82.00%	-	-
Horiz. %	4.27%	3.75%	62.88%	27.05%	55.29%	18.00%	100.00%	-
DPS	0.00	0.00	8.00	6.00	9.00	6.00	7.00	-
YoY %	0.00%	0.00%	33.33%	-33.33%	50.00%	-14.29%	-	-
Horiz. %	0.00%	0.00%	114.29%	85.71%	128.57%	85.71%	100.00%	-
NAPS	1.85	1.88	1.88	1.81	1.86	1.62	1.61	2.34%
YoY %	-1.60%	0.00%	3.87%	-2.69%	14.81%	0.62%	-	-
Horiz. %	114.91%	116.77%	116.77%	112.42%	115.53%	100.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 393,848
RPS	252.23	252.19	353.58	213.27	154.02	145.30	100.10	16.64%
YoY %	0.02%	-28.68%	65.79%	38.47%	6.00%	45.15%	-	-
Horiz. %	251.98%	251.94%	353.23%	213.06%	153.87%	145.15%	100.00%	-
EPS	1.19	-1.05	17.70	7.45	14.82	4.69	25.17	-39.85%
YoY %	213.33%	-105.93%	137.58%	-49.73%	215.99%	-81.37%	-	-
Horiz. %	4.73%	-4.17%	70.32%	29.60%	58.88%	18.63%	100.00%	-
DPS	0.00	0.00	19.21	14.09	20.58	13.34	15.03	-
YoY %	0.00%	0.00%	36.34%	-31.54%	54.27%	-11.24%	-	-
Horiz. %	0.00%	0.00%	127.81%	93.75%	136.93%	88.76%	100.00%	-
NAPS	4.4039	4.4919	4.5146	4.2509	4.2541	3.6027	3.4578	4.11%
YoY %	-1.96%	-0.50%	6.20%	-0.08%	18.08%	4.19%	-	-
Horiz. %	127.36%	129.91%	130.56%	122.94%	123.03%	104.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.15	2.33	2.84	3.24	3.14	2.45	2.02	-
P/RPS	2.03	2.21	1.93	3.57	4.66	3.75	4.33	-11.85%
YoY %	-8.14%	14.51%	-45.94%	-23.39%	24.27%	-13.39%	-	-
Horiz. %	46.88%	51.04%	44.57%	82.45%	107.62%	86.61%	100.00%	-
P/EPS	430.00	-529.55	38.53	102.21	48.46	116.11	17.24	70.88%
YoY %	181.20%	-1,474.38%	-62.30%	110.92%	-58.26%	573.49%	-	-
Horiz. %	2,494.20%	-3,071.64%	223.49%	592.87%	281.09%	673.49%	100.00%	-
EY	0.23	-0.19	2.60	0.98	2.06	0.86	5.80	-41.58%
YoY %	221.05%	-107.31%	165.31%	-52.43%	139.53%	-85.17%	-	-
Horiz. %	3.97%	-3.28%	44.83%	16.90%	35.52%	14.83%	100.00%	-
DY	0.00	0.00	2.82	1.85	2.87	2.45	3.47	-
YoY %	0.00%	0.00%	52.43%	-35.54%	17.14%	-29.39%	-	-
Horiz. %	0.00%	0.00%	81.27%	53.31%	82.71%	70.61%	100.00%	-
P/NAPS	1.16	1.24	1.51	1.79	1.69	1.51	1.25	-1.23%
YoY %	-6.45%	-17.88%	-15.64%	5.92%	11.92%	20.80%	-	-
Horiz. %	92.80%	99.20%	120.80%	143.20%	135.20%	120.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/08/09	28/08/08	28/08/07	25/08/06	18/08/05	20/08/04	-
Price	2.02	2.51	2.82	2.90	3.38	2.93	2.13	-
P/RPS	1.91	2.38	1.92	3.19	5.02	4.48	4.57	-13.52%
YoY %	-19.75%	23.96%	-39.81%	-36.45%	12.05%	-1.97%	-	-
Horiz. %	41.79%	52.08%	42.01%	69.80%	109.85%	98.03%	100.00%	-
P/EPS	404.00	-570.45	38.26	91.48	52.16	138.86	18.17	67.64%
YoY %	170.82%	-1,590.98%	-58.18%	75.38%	-62.44%	664.23%	-	-
Horiz. %	2,223.45%	-3,139.52%	210.57%	503.47%	287.07%	764.23%	100.00%	-
EY	0.25	-0.18	2.61	1.09	1.92	0.72	5.50	-40.24%
YoY %	238.89%	-106.90%	139.45%	-43.23%	166.67%	-86.91%	-	-
Horiz. %	4.55%	-3.27%	47.45%	19.82%	34.91%	13.09%	100.00%	-
DY	0.00	0.00	2.84	2.07	2.66	2.05	3.29	-
YoY %	0.00%	0.00%	37.20%	-22.18%	29.76%	-37.69%	-	-
Horiz. %	0.00%	0.00%	86.32%	62.92%	80.85%	62.31%	100.00%	-
P/NAPS	1.09	1.34	1.50	1.60	1.82	1.81	1.32	-3.13%
YoY %	-18.66%	-10.67%	-6.25%	-12.09%	0.55%	37.12%	-	-
Horiz. %	82.58%	101.52%	113.64%	121.21%	137.88%	137.12%	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