[CCM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.2%
YoY- 350.28%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,431,512 1,610,187 1,609,844 1,626,222 1,590,752 1,639,039 1,573,385 -6.10%
PBT 63,828 57,676 63,717 69,832 58,280 59,200 53,664 12.24%
Tax -22,580 -18,437 -29,661 -27,604 -21,504 -26,129 -19,322 10.93%
NP 41,248 39,239 34,056 42,228 36,776 33,071 34,341 12.98%
-
NP to SH 26,900 22,272 17,084 25,594 24,800 15,372 23,266 10.14%
-
Tax Rate 35.38% 31.97% 46.55% 39.53% 36.90% 44.14% 36.01% -
Total Cost 1,390,264 1,570,948 1,575,788 1,583,994 1,553,976 1,605,968 1,539,044 -6.54%
-
Net Worth 757,575 748,368 767,971 777,539 765,882 757,726 720,672 3.38%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 11,569 - - - 10,737 - -
Div Payout % - 51.95% - - - 69.85% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 757,575 748,368 767,971 777,539 765,882 757,726 720,672 3.38%
NOSH 405,120 404,523 404,195 404,968 405,228 405,201 404,872 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.88% 2.44% 2.12% 2.60% 2.31% 2.02% 2.18% -
ROE 3.55% 2.98% 2.22% 3.29% 3.24% 2.03% 3.23% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 353.35 398.05 398.28 401.57 392.56 404.50 388.61 -6.13%
EPS 6.64 5.50 4.23 6.32 6.12 3.80 5.75 10.05%
DPS 0.00 2.86 0.00 0.00 0.00 2.65 0.00 -
NAPS 1.87 1.85 1.90 1.92 1.89 1.87 1.78 3.33%
Adjusted Per Share Value based on latest NOSH - 404,723
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 853.64 960.18 959.98 969.74 948.59 977.39 938.24 -6.10%
EPS 16.04 13.28 10.19 15.26 14.79 9.17 13.87 10.16%
DPS 0.00 6.90 0.00 0.00 0.00 6.40 0.00 -
NAPS 4.5176 4.4626 4.5795 4.6366 4.5671 4.5185 4.2975 3.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.50 1.53 1.22 1.68 1.76 1.81 2.02 -
P/RPS 0.42 0.38 0.31 0.42 0.45 0.45 0.52 -13.25%
P/EPS 22.59 27.79 28.86 26.58 28.76 47.71 35.15 -25.50%
EY 4.43 3.60 3.46 3.76 3.48 2.10 2.84 34.46%
DY 0.00 1.87 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.80 0.83 0.64 0.88 0.93 0.97 1.13 -20.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 22/11/11 19/08/11 27/05/11 25/02/11 30/11/10 -
Price 1.42 1.56 1.77 1.44 1.70 1.78 1.98 -
P/RPS 0.40 0.39 0.44 0.36 0.43 0.44 0.51 -14.94%
P/EPS 21.39 28.33 41.88 22.78 27.78 46.92 34.45 -27.19%
EY 4.68 3.53 2.39 4.39 3.60 2.13 2.90 37.54%
DY 0.00 1.83 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.76 0.84 0.93 0.75 0.90 0.95 1.11 -22.29%

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
Post a Comment