[CCM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
08-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -62.56%
YoY- -75.59%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,397,268 1,338,013 1,285,310 1,140,016 1,110,060 1,065,162 992,946 25.49%
PBT 105,551 96,030 87,686 79,576 138,368 164,277 169,338 -26.96%
Tax -21,952 -28,036 -24,430 -24,308 -17,343 -23,886 -23,350 -4.02%
NP 83,599 67,994 63,256 55,268 121,025 140,390 145,988 -30.97%
-
NP to SH 62,718 47,629 44,492 39,044 104,272 122,952 129,678 -38.30%
-
Tax Rate 20.80% 29.20% 27.86% 30.55% 12.53% 14.54% 13.79% -
Total Cost 1,313,669 1,270,018 1,222,054 1,084,748 989,035 924,772 846,958 33.88%
-
Net Worth 737,624 723,934 712,659 748,735 730,089 720,301 713,190 2.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 63,794 31,647 47,248 - 92,709 46,222 69,018 -5.09%
Div Payout % 101.72% 66.45% 106.19% - 88.91% 37.59% 53.22% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 737,624 723,934 712,659 748,735 730,089 720,301 713,190 2.26%
NOSH 398,715 395,592 393,734 392,008 386,290 385,187 383,435 2.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.98% 5.08% 4.92% 4.85% 10.90% 13.18% 14.70% -
ROE 8.50% 6.58% 6.24% 5.21% 14.28% 17.07% 18.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 350.44 338.23 326.44 290.81 287.36 276.53 258.96 22.27%
EPS 15.73 12.04 11.30 9.96 26.90 31.92 33.82 -39.88%
DPS 16.00 8.00 12.00 0.00 24.00 12.00 18.00 -7.53%
NAPS 1.85 1.83 1.81 1.91 1.89 1.87 1.86 -0.35%
Adjusted Per Share Value based on latest NOSH - 392,008
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 833.21 797.88 766.45 679.81 661.95 635.17 592.11 25.49%
EPS 37.40 28.40 26.53 23.28 62.18 73.32 77.33 -38.30%
DPS 38.04 18.87 28.17 0.00 55.28 27.56 41.16 -5.10%
NAPS 4.3986 4.3169 4.2497 4.4648 4.3536 4.2953 4.2529 2.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.87 2.97 3.24 3.36 3.28 3.28 3.14 -
P/RPS 0.82 0.88 0.99 1.16 1.14 1.19 1.21 -22.79%
P/EPS 18.25 24.67 28.67 33.73 12.15 10.28 9.28 56.77%
EY 5.48 4.05 3.49 2.96 8.23 9.73 10.77 -36.18%
DY 5.57 2.69 3.70 0.00 7.32 3.66 5.73 -1.86%
P/NAPS 1.55 1.62 1.79 1.76 1.74 1.75 1.69 -5.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 28/08/07 08/06/07 01/03/07 27/11/06 25/08/06 -
Price 2.73 2.84 2.90 3.18 3.12 3.34 3.38 -
P/RPS 0.78 0.84 0.89 1.09 1.09 1.21 1.31 -29.15%
P/EPS 17.36 23.59 25.66 31.93 11.56 10.46 9.99 44.39%
EY 5.76 4.24 3.90 3.13 8.65 9.56 10.01 -30.74%
DY 5.86 2.82 4.14 0.00 7.69 3.59 5.33 6.50%
P/NAPS 1.48 1.55 1.60 1.66 1.65 1.79 1.82 -12.84%

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