[CCM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -177.97%

YoY- -105.94%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	403,095	415,423	422,978	422,911	592,937	357,651	258,293	7.69%
YoY %	-2.97%	-1.79%	0.02%	-28.68%	65.79%	38.47%	-	-
Horiz. %	156.06%	160.83%	163.76%	163.73%	229.56%	138.47%	100.00%	-
PBT	10,722	20,346	13,703	-439	41,209	23,949	35,199	-17.95%
YoY %	-47.30%	48.48%	3,221.41%	-101.07%	72.07%	-31.96%	-	-
Horiz. %	30.46%	57.80%	38.93%	-1.25%	117.07%	68.04%	100.00%	-
Tax	-2,636	-8,426	-7,608	661	-10,087	-6,138	-5,994	-12.78%
YoY %	68.72%	-10.75%	-1,250.98%	106.55%	-64.34%	-2.40%	-	-
Horiz. %	43.98%	140.57%	126.93%	-11.03%	168.28%	102.40%	100.00%	-
NP	8,086	11,920	6,095	222	31,122	17,811	29,205	-19.25%
YoY %	-32.16%	95.57%	2,645.50%	-99.29%	74.73%	-39.01%	-	-
Horiz. %	27.69%	40.81%	20.87%	0.76%	106.56%	60.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,060	6,597	1,996	-1,763	29,679	12,485	24,854	-29.44%
YoY %	-53.62%	230.51%	213.22%	-105.94%	137.72%	-49.77%	-	-
Horiz. %	12.31%	26.54%	8.03%	-7.09%	119.41%	50.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	41.41%	55.52%	-	24.48%	25.63%	17.03%	-
YoY %	-40.64%	-25.41%	0.00%	-	-4.49%	50.50%	-	-
Horiz. %	144.33%	243.16%	326.01%	-	143.75%	150.50%	100.00%	-
Total Cost	395,009	403,503	416,883	422,689	561,815	339,840	229,088	9.49%
YoY %	-2.11%	-3.21%	-1.37%	-24.76%	65.32%	48.34%	-	-
Horiz. %	172.43%	176.13%	181.98%	184.51%	245.24%	148.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	752,921	777,069	738,520	753,281	757,076	712,865	713,401	0.90%
YoY %	-3.11%	5.22%	-1.96%	-0.50%	6.20%	-0.08%	-	-
Horiz. %	105.54%	108.92%	103.52%	105.59%	106.12%	99.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	32,216	23,630	34,519	-
YoY %	-	-	-	-	36.34%	-31.54%	-	-
Horiz. %	-	-	-	-	93.33%	68.46%	100.00%	-
Div Payout %	-	-	-	-	108.55%	189.27%	138.89%	-
YoY %	-	-	-	-	-42.65%	36.27%	-	-
Horiz. %	-	-	-	-	78.16%	136.27%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	752,921	777,069	738,520	753,281	757,076	712,865	713,401	0.90%
YoY %	-3.11%	5.22%	-1.96%	-0.50%	6.20%	-0.08%	-	-
Horiz. %	105.54%	108.92%	103.52%	105.59%	106.12%	99.92%	100.00%	-
NOSH	402,631	404,723	399,200	400,681	402,700	393,848	383,549	0.81%
YoY %	-0.52%	1.38%	-0.37%	-0.50%	2.25%	2.69%	-	-
Horiz. %	104.98%	105.52%	104.08%	104.47%	104.99%	102.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	2.01%	2.87%	1.44%	0.05%	5.25%	4.98%	11.31%	-
YoY %	-29.97%	99.31%	2,780.00%	-99.05%	5.42%	-55.97%	-	-
Horiz. %	17.77%	25.38%	12.73%	0.44%	46.42%	44.03%	100.00%	-
ROE	0.41%	0.85%	0.27%	-0.23%	3.92%	1.75%	3.48%	-
YoY %	-51.76%	214.81%	217.39%	-105.87%	124.00%	-49.71%	-	-
Horiz. %	11.78%	24.43%	7.76%	-6.61%	112.64%	50.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	100.12	102.64	105.96	105.55	147.24	90.81	67.34	6.82%
YoY %	-2.46%	-3.13%	0.39%	-28.31%	62.14%	34.85%	-	-
Horiz. %	148.68%	152.42%	157.35%	156.74%	218.65%	134.85%	100.00%	-
EPS	0.76	1.63	0.50	0.44	7.37	3.17	6.48	-30.01%
YoY %	-53.37%	226.00%	13.64%	-94.03%	132.49%	-51.08%	-	-
Horiz. %	11.73%	25.15%	7.72%	6.79%	113.73%	48.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	8.00	6.00	9.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	-33.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	88.89%	66.67%	100.00%	-
NAPS	1.87	1.92	1.85	1.88	1.88	1.81	1.86	0.08%
YoY %	-2.60%	3.78%	-1.60%	0.00%	3.87%	-2.69%	-	-
Horiz. %	100.54%	103.23%	99.46%	101.08%	101.08%	97.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 400,681
RPS	240.37	247.72	252.23	252.19	353.58	213.27	154.02	7.69%
YoY %	-2.97%	-1.79%	0.02%	-28.68%	65.79%	38.47%	-	-
Horiz. %	156.06%	160.84%	163.76%	163.74%	229.57%	138.47%	100.00%	-
EPS	1.82	3.93	1.19	-1.05	17.70	7.45	14.82	-29.47%
YoY %	-53.69%	230.25%	213.33%	-105.93%	137.58%	-49.73%	-	-
Horiz. %	12.28%	26.52%	8.03%	-7.09%	119.43%	50.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	19.21	14.09	20.58	-
YoY %	0.00%	0.00%	0.00%	0.00%	36.34%	-31.54%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	93.34%	68.46%	100.00%	-
NAPS	4.4898	4.6338	4.4039	4.4919	4.5146	4.2509	4.2541	0.90%
YoY %	-3.11%	5.22%	-1.96%	-0.50%	6.20%	-0.08%	-	-
Horiz. %	105.54%	108.93%	103.52%	105.59%	106.12%	99.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.48	1.68	2.15	2.33	2.84	3.24	3.14	-
P/RPS	1.48	1.64	2.03	2.21	1.93	3.57	4.66	-17.38%
YoY %	-9.76%	-19.21%	-8.14%	14.51%	-45.94%	-23.39%	-	-
Horiz. %	31.76%	35.19%	43.56%	47.42%	41.42%	76.61%	100.00%	-
P/EPS	194.74	103.07	430.00	-529.55	38.53	102.21	48.46	26.06%
YoY %	88.94%	-76.03%	181.20%	-1,474.38%	-62.30%	110.92%	-	-
Horiz. %	401.86%	212.69%	887.33%	-1,092.76%	79.51%	210.92%	100.00%	-
EY	0.51	0.97	0.23	-0.19	2.60	0.98	2.06	-20.74%
YoY %	-47.42%	321.74%	221.05%	-107.31%	165.31%	-52.43%	-	-
Horiz. %	24.76%	47.09%	11.17%	-9.22%	126.21%	47.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	2.82	1.85	2.87	-
YoY %	0.00%	0.00%	0.00%	0.00%	52.43%	-35.54%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	98.26%	64.46%	100.00%	-
P/NAPS	0.79	0.88	1.16	1.24	1.51	1.79	1.69	-11.89%
YoY %	-10.23%	-24.14%	-6.45%	-17.88%	-15.64%	5.92%	-	-
Horiz. %	46.75%	52.07%	68.64%	73.37%	89.35%	105.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	17/08/12	19/08/11	26/08/10	27/08/09	28/08/08	28/08/07	25/08/06	-
Price	1.43	1.44	2.02	2.51	2.82	2.90	3.38	-
P/RPS	1.43	1.40	1.91	2.38	1.92	3.19	5.02	-18.86%
YoY %	2.14%	-26.70%	-19.75%	23.96%	-39.81%	-36.45%	-	-
Horiz. %	28.49%	27.89%	38.05%	47.41%	38.25%	63.55%	100.00%	-
P/EPS	188.16	88.34	404.00	-570.45	38.26	91.48	52.16	23.81%
YoY %	113.00%	-78.13%	170.82%	-1,590.98%	-58.18%	75.38%	-	-
Horiz. %	360.74%	169.36%	774.54%	-1,093.65%	73.35%	175.38%	100.00%	-
EY	0.53	1.13	0.25	-0.18	2.61	1.09	1.92	-19.29%
YoY %	-53.10%	352.00%	238.89%	-106.90%	139.45%	-43.23%	-	-
Horiz. %	27.60%	58.85%	13.02%	-9.38%	135.94%	56.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	2.84	2.07	2.66	-
YoY %	0.00%	0.00%	0.00%	0.00%	37.20%	-22.18%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	106.77%	77.82%	100.00%	-
P/NAPS	0.76	0.75	1.09	1.34	1.50	1.60	1.82	-13.53%
YoY %	1.33%	-31.19%	-18.66%	-10.67%	-6.25%	-12.09%	-	-
Horiz. %	41.76%	41.21%	59.89%	73.63%	82.42%	87.91%	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