[CCM] QoQ Annualized 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- 7.05%
YoY- -61.26%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,984,848 1,597,948 1,397,268 1,338,013 1,285,310 1,140,016 1,110,060 47.36%
PBT 142,704 120,572 105,551 96,030 87,686 79,576 138,368 2.08%
Tax -41,264 -42,180 -21,952 -28,036 -24,430 -24,308 -17,343 78.31%
NP 101,440 78,392 83,599 67,994 63,256 55,268 121,025 -11.11%
-
NP to SH 82,656 46,596 62,718 47,629 44,492 39,044 104,272 -14.36%
-
Tax Rate 28.92% 34.98% 20.80% 29.20% 27.86% 30.55% 12.53% -
Total Cost 1,883,408 1,519,556 1,313,669 1,270,018 1,222,054 1,084,748 989,035 53.69%
-
Net Worth 757,277 757,789 737,624 723,934 712,659 748,735 730,089 2.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 64,449 - 63,794 31,647 47,248 - 92,709 -21.54%
Div Payout % 77.97% - 101.72% 66.45% 106.19% - 88.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 757,277 757,789 737,624 723,934 712,659 748,735 730,089 2.46%
NOSH 402,807 403,079 398,715 395,592 393,734 392,008 386,290 2.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.11% 4.91% 5.98% 5.08% 4.92% 4.85% 10.90% -
ROE 10.91% 6.15% 8.50% 6.58% 6.24% 5.21% 14.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 492.75 396.43 350.44 338.23 326.44 290.81 287.36 43.30%
EPS 20.52 11.56 15.73 12.04 11.30 9.96 26.90 -16.52%
DPS 16.00 0.00 16.00 8.00 12.00 0.00 24.00 -23.70%
NAPS 1.88 1.88 1.85 1.83 1.81 1.91 1.89 -0.35%
Adjusted Per Share Value based on latest NOSH - 395,190
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,183.60 952.88 833.21 797.88 766.45 679.81 661.95 47.36%
EPS 49.29 27.79 37.40 28.40 26.53 23.28 62.18 -14.35%
DPS 38.43 0.00 38.04 18.87 28.17 0.00 55.28 -21.54%
NAPS 4.5158 4.5188 4.3986 4.3169 4.2497 4.4648 4.3536 2.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.84 2.66 2.87 2.97 3.24 3.36 3.28 -
P/RPS 0.58 0.67 0.82 0.88 0.99 1.16 1.14 -36.29%
P/EPS 13.84 23.01 18.25 24.67 28.67 33.73 12.15 9.07%
EY 7.23 4.35 5.48 4.05 3.49 2.96 8.23 -8.28%
DY 5.63 0.00 5.57 2.69 3.70 0.00 7.32 -16.06%
P/NAPS 1.51 1.41 1.55 1.62 1.79 1.76 1.74 -9.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 01/03/07 -
Price 2.82 2.89 2.73 2.84 2.90 3.18 3.12 -
P/RPS 0.57 0.73 0.78 0.84 0.89 1.09 1.09 -35.11%
P/EPS 13.74 25.00 17.36 23.59 25.66 31.93 11.56 12.21%
EY 7.28 4.00 5.76 4.24 3.90 3.13 8.65 -10.86%
DY 5.67 0.00 5.86 2.82 4.14 0.00 7.69 -18.39%
P/NAPS 1.50 1.54 1.48 1.55 1.60 1.66 1.65 -6.16%

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