[CCM] YoY TTM 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- -16.7%

YoY- -56.76%

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
TTM Result
Revenue	1,597,461	1,939,044	1,747,037	1,256,242	898,555	782,347	606,869	17.49%
YoY %	-17.62%	10.99%	39.07%	39.81%	14.85%	28.92%	-	-
Horiz. %	263.23%	319.52%	287.88%	207.00%	148.06%	128.92%	100.00%	-
PBT	24,999	56,260	133,060	97,542	186,472	83,594	148,997	-25.72%
YoY %	-55.57%	-57.72%	36.41%	-47.69%	123.07%	-43.90%	-	-
Horiz. %	16.78%	37.76%	89.30%	65.47%	125.15%	56.10%	100.00%	-
Tax	-16,780	-17,106	-30,369	-17,883	-26,502	-23,004	-14,626	2.31%
YoY %	1.91%	43.67%	-69.82%	32.52%	-15.21%	-57.28%	-	-
Horiz. %	114.73%	116.96%	207.64%	122.27%	181.20%	157.28%	100.00%	-
NP	8,219	39,154	102,691	79,659	159,970	60,590	134,371	-37.21%
YoY %	-79.01%	-61.87%	28.91%	-50.20%	164.02%	-54.91%	-	-
Horiz. %	6.12%	29.14%	76.42%	59.28%	119.05%	45.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,476	24,196	81,800	61,679	142,630	53,917	134,371	-
YoY %	-114.37%	-70.42%	32.62%	-56.76%	164.54%	-59.87%	-	-
Horiz. %	-2.59%	18.01%	60.88%	45.90%	106.15%	40.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	67.12%	30.41%	22.82%	18.33%	14.21%	27.52%	9.82%	-
YoY %	120.72%	33.26%	24.50%	28.99%	-48.36%	180.24%	-	-
Horiz. %	683.50%	309.67%	232.38%	186.66%	144.70%	280.24%	100.00%	-
Total Cost	1,589,242	1,899,890	1,644,346	1,176,583	738,585	721,757	472,498	22.39%
YoY %	-16.35%	15.54%	39.76%	59.30%	2.33%	52.75%	-	-
Horiz. %	336.35%	402.09%	348.01%	249.01%	156.31%	152.75%	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	32,254	27,198	72,091	81,524	87,002	62,408	60,534	-9.95%
YoY %	18.59%	-62.27%	-11.57%	-6.30%	39.41%	3.10%	-	-
Horiz. %	53.28%	44.93%	119.09%	134.67%	143.72%	103.10%	100.00%	-
Div Payout %	0.00%	112.41%	88.13%	132.18%	61.00%	115.75%	45.05%	-
YoY %	0.00%	27.55%	-33.33%	116.69%	-47.30%	156.94%	-	-
Horiz. %	0.00%	249.52%	195.63%	293.41%	135.41%	256.94%	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	0.51%	2.02%	5.88%	6.34%	17.80%	7.74%	22.14%	-
YoY %	-74.75%	-65.65%	-7.26%	-64.38%	129.97%	-65.04%	-	-
Horiz. %	2.30%	9.12%	26.56%	28.64%	80.40%	34.96%	100.00%	-
ROE	-0.47%	3.21%	10.80%	8.65%	19.99%	8.92%	23.17%	-
YoY %	-114.64%	-70.28%	24.86%	-56.73%	124.10%	-61.50%	-	-
Horiz. %	-2.03%	13.85%	46.61%	37.33%	86.28%	38.50%	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	400.17	483.94	433.83	318.97	234.27	209.78	168.50	15.49%
YoY %	-17.31%	11.55%	36.01%	36.15%	11.67%	24.50%	-	-
Horiz. %	237.49%	287.20%	257.47%	189.30%	139.03%	124.50%	100.00%	-
EPS	-0.87	6.04	20.31	15.66	37.19	14.46	37.31	-
YoY %	-114.40%	-70.26%	29.69%	-57.89%	157.19%	-61.24%	-	-
Horiz. %	-2.33%	16.19%	54.44%	41.97%	99.68%	38.76%	100.00%	-
DPS	8.00	6.79	18.00	20.70	22.68	16.73	16.81	-11.63%
YoY %	17.82%	-62.28%	-13.04%	-8.73%	35.56%	-0.48%	-	-
Horiz. %	47.59%	40.39%	107.08%	123.14%	134.92%	99.52%	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	952.59	1,156.29	1,041.79	749.12	535.82	466.53	361.89	17.49%
YoY %	-17.62%	10.99%	39.07%	39.81%	14.85%	28.91%	-	-
Horiz. %	263.23%	319.51%	287.87%	207.00%	148.06%	128.91%	100.00%	-
EPS	-2.07	14.43	48.78	36.78	85.05	32.15	80.13	-
YoY %	-114.35%	-70.42%	32.63%	-56.75%	164.54%	-59.88%	-	-
Horiz. %	-2.58%	18.01%	60.88%	45.90%	106.14%	40.12%	100.00%	-
DPS	19.23	16.22	42.99	48.61	51.88	37.22	36.10	-9.96%
YoY %	18.56%	-62.27%	-11.56%	-6.30%	39.39%	3.10%	-	-
Horiz. %	53.27%	44.93%	119.09%	134.65%	143.71%	103.10%	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	0.54	0.48	0.65	1.02	1.34	1.17	1.20	-12.45%
YoY %	12.50%	-26.15%	-36.27%	-23.88%	14.53%	-2.50%	-	-
Horiz. %	45.00%	40.00%	54.17%	85.00%	111.67%	97.50%	100.00%	-
P/EPS	-246.92	38.58	13.98	20.69	8.44	16.95	5.41	-
YoY %	-740.02%	175.97%	-32.43%	145.14%	-50.21%	213.31%	-	-
Horiz. %	-4,564.14%	713.12%	258.41%	382.44%	156.01%	313.31%	100.00%	-
EY	-0.40	2.59	7.15	4.83	11.84	5.90	18.47	-
YoY %	-115.44%	-63.78%	48.03%	-59.21%	100.68%	-68.06%	-	-
Horiz. %	-2.17%	14.02%	38.71%	26.15%	64.10%	31.94%	100.00%	-
DY	3.72	2.91	6.34	6.39	7.22	6.83	8.32	-12.54%
YoY %	27.84%	-54.10%	-0.78%	-11.50%	5.71%	-17.91%	-	-
Horiz. %	44.71%	34.98%	76.20%	76.80%	86.78%	82.09%	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	0.50	0.52	0.65	0.91	1.44	1.40	1.26	-14.27%
YoY %	-3.85%	-20.00%	-28.57%	-36.81%	2.86%	11.11%	-	-
Horiz. %	39.68%	41.27%	51.59%	72.22%	114.29%	111.11%	100.00%	-
P/EPS	-231.99	41.57	13.88	18.52	9.09	20.27	5.71	-
YoY %	-658.07%	199.50%	-25.05%	103.74%	-55.16%	254.99%	-	-
Horiz. %	-4,062.87%	728.02%	243.08%	324.34%	159.19%	354.99%	100.00%	-
EY	-0.43	2.41	7.20	5.40	11.00	4.93	17.52	-
YoY %	-117.84%	-66.53%	33.33%	-50.91%	123.12%	-71.86%	-	-
Horiz. %	-2.45%	13.76%	41.10%	30.82%	62.79%	28.14%	100.00%	-
DY	3.96	2.70	6.38	7.14	6.71	5.71	7.89	-10.84%
YoY %	46.67%	-57.68%	-10.64%	6.41%	17.51%	-27.63%	-	-
Horiz. %	50.19%	34.22%	80.86%	90.49%	85.04%	72.37%	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