[CCM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 158.14%
YoY- -62.58%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,639,039 1,573,385 1,583,322 1,474,732 1,571,809 1,559,460 1,532,018 4.59%
PBT 59,200 53,664 33,528 12,244 15,579 34,446 14,688 152.62%
Tax -26,129 -19,322 -18,480 -6,528 -10,511 -13,305 -5,942 167.68%
NP 33,071 34,341 15,048 5,716 5,068 21,141 8,746 142.12%
-
NP to SH 15,372 23,266 5,684 3,384 -5,820 9,281 996 516.80%
-
Tax Rate 44.14% 36.01% 55.12% 53.32% 67.47% 38.63% 40.45% -
Total Cost 1,605,968 1,539,044 1,568,274 1,469,016 1,566,741 1,538,318 1,523,272 3.57%
-
Net Worth 757,726 720,672 740,521 745,285 727,499 736,337 780,200 -1.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,737 - - - 32,333 - - -
Div Payout % 69.85% - - - 0.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 757,726 720,672 740,521 745,285 727,499 736,337 780,200 -1.92%
NOSH 405,201 404,872 400,281 402,857 404,166 402,369 415,000 -1.57%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.02% 2.18% 0.95% 0.39% 0.32% 1.36% 0.57% -
ROE 2.03% 3.23% 0.77% 0.45% -0.80% 1.26% 0.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 404.50 388.61 395.55 366.07 388.90 387.57 369.16 6.26%
EPS 3.80 5.75 1.42 0.84 -1.44 2.31 0.24 527.37%
DPS 2.65 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.87 1.78 1.85 1.85 1.80 1.83 1.88 -0.35%
Adjusted Per Share Value based on latest NOSH - 402,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 977.39 938.24 944.16 879.41 937.30 929.93 913.57 4.59%
EPS 9.17 13.87 3.39 2.02 -3.47 5.53 0.59 519.69%
DPS 6.40 0.00 0.00 0.00 19.28 0.00 0.00 -
NAPS 4.5185 4.2975 4.4159 4.4443 4.3382 4.3909 4.6525 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.81 2.02 2.15 2.20 2.28 2.70 2.33 -
P/RPS 0.45 0.52 0.54 0.60 0.59 0.70 0.63 -20.04%
P/EPS 47.71 35.15 151.41 261.90 -158.33 117.05 970.83 -86.50%
EY 2.10 2.84 0.66 0.38 -0.63 0.85 0.10 656.95%
DY 1.46 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.97 1.13 1.16 1.19 1.27 1.48 1.24 -15.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 27/05/10 25/02/10 24/11/09 27/08/09 -
Price 1.78 1.98 2.02 2.17 2.20 2.34 2.51 -
P/RPS 0.44 0.51 0.51 0.59 0.57 0.60 0.68 -25.13%
P/EPS 46.92 34.45 142.25 258.33 -152.78 101.45 1,045.83 -87.30%
EY 2.13 2.90 0.70 0.39 -0.65 0.99 0.10 664.12%
DY 1.49 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.95 1.11 1.09 1.17 1.22 1.28 1.34 -20.44%

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