[CCM] YoY Quarter Result on 30-Sep-2007 [#3]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 7.94%

YoY- -50.77%

Quarter Report

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	388,378	403,586	642,223	360,855	302,399	198,943	184,578	13.19%
YoY %	-3.77%	-37.16%	77.97%	19.33%	52.00%	7.78%	-	-
Horiz. %	210.41%	218.65%	347.94%	195.50%	163.83%	107.78%	100.00%	-
PBT	23,484	18,491	50,661	28,180	38,539	72,658	19,058	3.54%
YoY %	27.00%	-63.50%	79.78%	-26.88%	-46.96%	281.25%	-	-
Horiz. %	123.22%	97.02%	265.83%	147.86%	202.22%	381.25%	100.00%	-
Tax	-5,252	-7,008	-19,266	-8,812	-6,240	-6,633	-6,358	-3.13%
YoY %	25.06%	63.63%	-118.63%	-41.22%	5.92%	-4.33%	-	-
Horiz. %	82.60%	110.22%	303.02%	138.60%	98.14%	104.33%	100.00%	-
NP	18,232	11,483	31,395	19,368	32,299	66,025	12,700	6.20%
YoY %	58.77%	-63.42%	62.10%	-40.04%	-51.08%	419.88%	-	-
Horiz. %	143.56%	90.42%	247.20%	152.50%	254.32%	519.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,608	6,463	24,925	13,476	27,375	61,620	12,700	2.35%
YoY %	126.03%	-74.07%	84.96%	-50.77%	-55.57%	385.20%	-	-
Horiz. %	115.02%	50.89%	196.26%	106.11%	215.55%	485.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.36%	37.90%	38.03%	31.27%	16.19%	9.13%	33.36%	-
YoY %	-41.00%	-0.34%	21.62%	93.14%	77.33%	-72.63%	-	-
Horiz. %	67.03%	113.61%	114.00%	93.74%	48.53%	27.37%	100.00%	-
Total Cost	370,146	392,103	610,828	341,487	270,100	132,918	171,878	13.63%
YoY %	-5.60%	-35.81%	78.87%	26.43%	103.21%	-22.67%	-	-
Horiz. %	215.35%	228.13%	355.38%	198.68%	157.15%	77.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	720,283	739,205	785,197	723,198	719,989	643,121	580,571	3.65%
YoY %	-2.56%	-5.86%	8.57%	0.45%	11.95%	10.77%	-	-
Horiz. %	124.06%	127.32%	135.25%	124.57%	124.01%	110.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	720,283	739,205	785,197	723,198	719,989	643,121	580,571	3.65%
YoY %	-2.56%	-5.86%	8.57%	0.45%	11.95%	10.77%	-	-
Horiz. %	124.06%	127.32%	135.25%	124.57%	124.01%	110.77%	100.00%	-
NOSH	404,653	403,937	402,665	395,190	385,021	373,907	362,857	1.83%
YoY %	0.18%	0.32%	1.89%	2.64%	2.97%	3.05%	-	-
Horiz. %	111.52%	111.32%	110.97%	108.91%	106.11%	103.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.69%	2.85%	4.89%	5.37%	10.68%	33.19%	6.88%	-
YoY %	64.56%	-41.72%	-8.94%	-49.72%	-67.82%	382.41%	-	-
Horiz. %	68.17%	41.42%	71.08%	78.05%	155.23%	482.41%	100.00%	-
ROE	2.03%	0.87%	3.17%	1.86%	3.80%	9.58%	2.19%	-
YoY %	133.33%	-72.56%	70.43%	-51.05%	-60.33%	337.44%	-	-
Horiz. %	92.69%	39.73%	144.75%	84.93%	173.52%	437.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	95.98	99.91	159.49	91.31	78.54	53.21	50.87	11.15%
YoY %	-3.93%	-37.36%	74.67%	16.26%	47.60%	4.60%	-	-
Horiz. %	188.68%	196.40%	313.52%	179.50%	154.39%	104.60%	100.00%	-
EPS	3.61	1.60	6.19	3.41	7.11	16.48	3.50	0.51%
YoY %	125.62%	-74.15%	81.52%	-52.04%	-56.86%	370.86%	-	-
Horiz. %	103.14%	45.71%	176.86%	97.43%	203.14%	470.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.78	1.83	1.95	1.83	1.87	1.72	1.60	1.79%
YoY %	-2.73%	-6.15%	6.56%	-2.14%	8.72%	7.50%	-	-
Horiz. %	111.25%	114.38%	121.88%	114.38%	116.88%	107.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 395,190
RPS	231.60	240.67	382.97	215.18	180.33	118.63	110.07	13.19%
YoY %	-3.77%	-37.16%	77.98%	19.33%	52.01%	7.78%	-	-
Horiz. %	210.41%	218.65%	347.93%	195.49%	163.83%	107.78%	100.00%	-
EPS	8.71	3.85	14.86	8.04	16.32	36.75	7.57	2.36%
YoY %	126.23%	-74.09%	84.83%	-50.74%	-55.59%	385.47%	-	-
Horiz. %	115.06%	50.86%	196.30%	106.21%	215.59%	485.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.2952	4.408	4.6823	4.3126	4.2934	3.835	3.462	3.65%
YoY %	-2.56%	-5.86%	8.57%	0.45%	11.95%	10.77%	-	-
Horiz. %	124.07%	127.33%	135.25%	124.57%	124.02%	110.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.02	2.70	2.68	2.97	3.28	2.76	2.11	-
P/RPS	2.10	2.70	1.68	3.25	4.18	5.19	4.15	-10.72%
YoY %	-22.22%	60.71%	-48.31%	-22.25%	-19.46%	25.06%	-	-
Horiz. %	50.60%	65.06%	40.48%	78.31%	100.72%	125.06%	100.00%	-
P/EPS	55.96	168.75	43.30	87.10	46.13	16.75	60.29	-1.23%
YoY %	-66.84%	289.72%	-50.29%	88.81%	175.40%	-72.22%	-	-
Horiz. %	92.82%	279.90%	71.82%	144.47%	76.51%	27.78%	100.00%	-
EY	1.79	0.59	2.31	1.15	2.17	5.97	1.66	1.26%
YoY %	203.39%	-74.46%	100.87%	-47.00%	-63.65%	259.64%	-	-
Horiz. %	107.83%	35.54%	139.16%	69.28%	130.72%	359.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.13	1.48	1.37	1.62	1.75	1.60	1.32	-2.55%
YoY %	-23.65%	8.03%	-15.43%	-7.43%	9.38%	21.21%	-	-
Horiz. %	85.61%	112.12%	103.79%	122.73%	132.58%	121.21%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	24/11/09	27/11/08	28/11/07	27/11/06	24/11/05	25/11/04	-
Price	1.98	2.34	2.20	2.84	3.34	2.70	2.21	-
P/RPS	2.06	2.34	1.38	3.11	4.25	5.07	4.34	-11.67%
YoY %	-11.97%	69.57%	-55.63%	-26.82%	-16.17%	16.82%	-	-
Horiz. %	47.47%	53.92%	31.80%	71.66%	97.93%	116.82%	100.00%	-
P/EPS	54.85	146.25	35.54	83.28	46.98	16.38	63.14	-2.31%
YoY %	-62.50%	311.51%	-57.32%	77.27%	186.81%	-74.06%	-	-
Horiz. %	86.87%	231.63%	56.29%	131.90%	74.41%	25.94%	100.00%	-
EY	1.82	0.68	2.81	1.20	2.13	6.10	1.58	2.38%
YoY %	167.65%	-75.80%	134.17%	-43.66%	-65.08%	286.08%	-	-
Horiz. %	115.19%	43.04%	177.85%	75.95%	134.81%	386.08%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.11	1.28	1.13	1.55	1.79	1.57	1.38	-3.56%
YoY %	-13.28%	13.27%	-27.10%	-13.41%	14.01%	13.77%	-	-
Horiz. %	80.43%	92.75%	81.88%	112.32%	129.71%	113.77%	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