[CCM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -25.71%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,165,459 2,179,529 1,984,848 1,597,948 1,397,268 1,338,013 1,285,310 41.36%
PBT 120,268 162,684 142,704 120,572 105,551 96,030 87,686 23.32%
Tax -34,767 -53,197 -41,264 -42,180 -21,952 -28,036 -24,430 26.38%
NP 85,501 109,486 101,440 78,392 83,599 67,994 63,256 22.13%
-
NP to SH 65,026 88,337 82,656 46,596 62,718 47,629 44,492 28.63%
-
Tax Rate 28.91% 32.70% 28.92% 34.98% 20.80% 29.20% 27.86% -
Total Cost 2,079,958 2,070,042 1,883,408 1,519,556 1,313,669 1,270,018 1,222,054 42.32%
-
Net Worth 752,932 785,369 757,277 757,789 737,624 723,934 712,659 3.71%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 58,986 42,960 64,449 - 63,794 31,647 47,248 15.86%
Div Payout % 90.71% 48.63% 77.97% - 101.72% 66.45% 106.19% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 752,932 785,369 757,277 757,789 737,624 723,934 712,659 3.71%
NOSH 402,637 402,753 402,807 403,079 398,715 395,592 393,734 1.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.95% 5.02% 5.11% 4.91% 5.98% 5.08% 4.92% -
ROE 8.64% 11.25% 10.91% 6.15% 8.50% 6.58% 6.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 537.82 541.16 492.75 396.43 350.44 338.23 326.44 39.28%
EPS 16.15 21.93 20.52 11.56 15.73 12.04 11.30 26.74%
DPS 14.65 10.67 16.00 0.00 16.00 8.00 12.00 14.15%
NAPS 1.87 1.95 1.88 1.88 1.85 1.83 1.81 2.18%
Adjusted Per Share Value based on latest NOSH - 403,079
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,291.30 1,299.69 1,183.60 952.88 833.21 797.88 766.45 41.36%
EPS 38.78 52.68 49.29 27.79 37.40 28.40 26.53 28.65%
DPS 35.17 25.62 38.43 0.00 38.04 18.87 28.17 15.86%
NAPS 4.4899 4.6833 4.5158 4.5188 4.3986 4.3169 4.2497 3.71%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.20 2.68 2.84 2.66 2.87 2.97 3.24 -
P/RPS 0.41 0.50 0.58 0.67 0.82 0.88 0.99 -44.29%
P/EPS 13.62 12.22 13.84 23.01 18.25 24.67 28.67 -38.97%
EY 7.34 8.18 7.23 4.35 5.48 4.05 3.49 63.78%
DY 6.66 3.98 5.63 0.00 5.57 2.69 3.70 47.70%
P/NAPS 1.18 1.37 1.51 1.41 1.55 1.62 1.79 -24.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 -
Price 2.14 2.20 2.82 2.89 2.73 2.84 2.90 -
P/RPS 0.40 0.41 0.57 0.73 0.78 0.84 0.89 -41.18%
P/EPS 13.25 10.03 13.74 25.00 17.36 23.59 25.66 -35.50%
EY 7.55 9.97 7.28 4.00 5.76 4.24 3.90 55.01%
DY 6.85 4.85 5.67 0.00 5.86 2.82 4.14 39.67%
P/NAPS 1.14 1.13 1.50 1.54 1.48 1.55 1.60 -20.14%

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