[CCM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -162.71%
YoY- -108.95%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,573,385 1,583,322 1,474,732 1,571,809 1,559,460 1,532,018 1,372,392 9.53%
PBT 53,664 33,528 12,244 15,579 34,446 14,688 31,132 43.71%
Tax -19,322 -18,480 -6,528 -10,511 -13,305 -5,942 -14,528 20.91%
NP 34,341 15,048 5,716 5,068 21,141 8,746 16,604 62.25%
-
NP to SH 23,266 5,684 3,384 -5,820 9,281 996 9,044 87.63%
-
Tax Rate 36.01% 55.12% 53.32% 67.47% 38.63% 40.45% 46.67% -
Total Cost 1,539,044 1,568,274 1,469,016 1,566,741 1,538,318 1,523,272 1,355,788 8.81%
-
Net Worth 720,672 740,521 745,285 727,499 736,337 780,200 759,049 -3.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 32,333 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 720,672 740,521 745,285 727,499 736,337 780,200 759,049 -3.39%
NOSH 404,872 400,281 402,857 404,166 402,369 415,000 403,749 0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.18% 0.95% 0.39% 0.32% 1.36% 0.57% 1.21% -
ROE 3.23% 0.77% 0.45% -0.80% 1.26% 0.13% 1.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 388.61 395.55 366.07 388.90 387.57 369.16 339.91 9.32%
EPS 5.75 1.42 0.84 -1.44 2.31 0.24 2.24 87.36%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.78 1.85 1.85 1.80 1.83 1.88 1.88 -3.57%
Adjusted Per Share Value based on latest NOSH - 403,186
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 938.24 944.16 879.41 937.30 929.93 913.57 818.38 9.53%
EPS 13.87 3.39 2.02 -3.47 5.53 0.59 5.39 87.67%
DPS 0.00 0.00 0.00 19.28 0.00 0.00 0.00 -
NAPS 4.2975 4.4159 4.4443 4.3382 4.3909 4.6525 4.5263 -3.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.02 2.15 2.20 2.28 2.70 2.33 2.06 -
P/RPS 0.52 0.54 0.60 0.59 0.70 0.63 0.61 -10.08%
P/EPS 35.15 151.41 261.90 -158.33 117.05 970.83 91.96 -47.30%
EY 2.84 0.66 0.38 -0.63 0.85 0.10 1.09 89.23%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 1.13 1.16 1.19 1.27 1.48 1.24 1.10 1.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 1.98 2.02 2.17 2.20 2.34 2.51 2.33 -
P/RPS 0.51 0.51 0.59 0.57 0.60 0.68 0.69 -18.23%
P/EPS 34.45 142.25 258.33 -152.78 101.45 1,045.83 104.02 -52.09%
EY 2.90 0.70 0.39 -0.65 0.99 0.10 0.96 108.82%
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 1.11 1.09 1.17 1.22 1.28 1.34 1.24 -7.11%

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