[CCM] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -26.39%
YoY- 3.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,559,460 1,532,018 1,372,392 2,165,459 2,179,529 1,984,848 1,597,948 -1.61%
PBT 34,446 14,688 31,132 120,268 162,684 142,704 120,572 -56.58%
Tax -13,305 -5,942 -14,528 -34,767 -53,197 -41,264 -42,180 -53.62%
NP 21,141 8,746 16,604 85,501 109,486 101,440 78,392 -58.22%
-
NP to SH 9,281 996 9,044 65,026 88,337 82,656 46,596 -65.86%
-
Tax Rate 38.63% 40.45% 46.67% 28.91% 32.70% 28.92% 34.98% -
Total Cost 1,538,318 1,523,272 1,355,788 2,079,958 2,070,042 1,883,408 1,519,556 0.82%
-
Net Worth 736,337 780,200 759,049 752,932 785,369 757,277 757,789 -1.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 58,986 42,960 64,449 - -
Div Payout % - - - 90.71% 48.63% 77.97% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 736,337 780,200 759,049 752,932 785,369 757,277 757,789 -1.89%
NOSH 402,369 415,000 403,749 402,637 402,753 402,807 403,079 -0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.36% 0.57% 1.21% 3.95% 5.02% 5.11% 4.91% -
ROE 1.26% 0.13% 1.19% 8.64% 11.25% 10.91% 6.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 387.57 369.16 339.91 537.82 541.16 492.75 396.43 -1.49%
EPS 2.31 0.24 2.24 16.15 21.93 20.52 11.56 -65.78%
DPS 0.00 0.00 0.00 14.65 10.67 16.00 0.00 -
NAPS 1.83 1.88 1.88 1.87 1.95 1.88 1.88 -1.77%
Adjusted Per Share Value based on latest NOSH - 408,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 929.93 913.57 818.38 1,291.30 1,299.69 1,183.60 952.88 -1.61%
EPS 5.53 0.59 5.39 38.78 52.68 49.29 27.79 -65.88%
DPS 0.00 0.00 0.00 35.17 25.62 38.43 0.00 -
NAPS 4.3909 4.6525 4.5263 4.4899 4.6833 4.5158 4.5188 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.70 2.33 2.06 2.20 2.68 2.84 2.66 -
P/RPS 0.70 0.63 0.61 0.41 0.50 0.58 0.67 2.96%
P/EPS 117.05 970.83 91.96 13.62 12.22 13.84 23.01 195.48%
EY 0.85 0.10 1.09 7.34 8.18 7.23 4.35 -66.29%
DY 0.00 0.00 0.00 6.66 3.98 5.63 0.00 -
P/NAPS 1.48 1.24 1.10 1.18 1.37 1.51 1.41 3.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 25/02/09 27/11/08 28/08/08 27/05/08 -
Price 2.34 2.51 2.33 2.14 2.20 2.82 2.89 -
P/RPS 0.60 0.68 0.69 0.40 0.41 0.57 0.73 -12.24%
P/EPS 101.45 1,045.83 104.02 13.25 10.03 13.74 25.00 154.19%
EY 0.99 0.10 0.96 7.55 9.97 7.28 4.00 -60.54%
DY 0.00 0.00 0.00 6.85 4.85 5.67 0.00 -
P/NAPS 1.28 1.34 1.24 1.14 1.13 1.50 1.54 -11.58%

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