[CCM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 127.91%
YoY- -65.69%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 399,487 1,397,268 1,003,510 642,655 285,004 1,110,060 798,872 -36.97%
PBT 30,143 105,551 72,023 43,843 19,894 138,368 123,208 -60.84%
Tax -10,545 -21,952 -21,027 -12,215 -6,077 -17,343 -17,915 -29.74%
NP 19,598 83,599 50,996 31,628 13,817 121,025 105,293 -67.36%
-
NP to SH 11,649 62,718 35,722 22,246 9,761 104,272 92,214 -74.79%
-
Tax Rate 34.98% 20.80% 29.19% 27.86% 30.55% 12.53% 14.54% -
Total Cost 379,889 1,313,669 952,514 611,027 271,187 989,035 693,579 -33.03%
-
Net Worth 757,789 737,624 723,934 712,659 748,735 730,089 720,301 3.43%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 63,794 23,735 23,624 - 92,709 34,666 -
Div Payout % - 101.72% 66.45% 106.19% - 88.91% 37.59% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 757,789 737,624 723,934 712,659 748,735 730,089 720,301 3.43%
NOSH 403,079 398,715 395,592 393,734 392,008 386,290 385,187 3.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.91% 5.98% 5.08% 4.92% 4.85% 10.90% 13.18% -
ROE 1.54% 8.50% 4.93% 3.12% 1.30% 14.28% 12.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 99.11 350.44 253.67 163.22 72.70 287.36 207.40 -38.84%
EPS 2.89 15.73 9.03 5.65 2.49 26.90 23.94 -75.54%
DPS 0.00 16.00 6.00 6.00 0.00 24.00 9.00 -
NAPS 1.88 1.85 1.83 1.81 1.91 1.89 1.87 0.35%
Adjusted Per Share Value based on latest NOSH - 393,848
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 238.22 833.21 598.41 383.23 169.95 661.95 476.38 -36.97%
EPS 6.95 37.40 21.30 13.27 5.82 62.18 54.99 -74.78%
DPS 0.00 38.04 14.15 14.09 0.00 55.28 20.67 -
NAPS 4.5188 4.3986 4.3169 4.2497 4.4648 4.3536 4.2953 3.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.66 2.87 2.97 3.24 3.36 3.28 3.28 -
P/RPS 2.68 0.82 1.17 1.99 4.62 1.14 1.58 42.18%
P/EPS 92.04 18.25 32.89 57.35 134.94 12.15 13.70 255.63%
EY 1.09 5.48 3.04 1.74 0.74 8.23 7.30 -71.82%
DY 0.00 5.57 2.02 1.85 0.00 7.32 2.74 -
P/NAPS 1.41 1.55 1.62 1.79 1.76 1.74 1.75 -13.40%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 01/03/07 27/11/06 -
Price 2.89 2.73 2.84 2.90 3.18 3.12 3.34 -
P/RPS 2.92 0.78 1.12 1.78 4.37 1.09 1.61 48.66%
P/EPS 100.00 17.36 31.45 51.33 127.71 11.56 13.95 271.33%
EY 1.00 5.76 3.18 1.95 0.78 8.65 7.17 -73.07%
DY 0.00 5.86 2.11 2.07 0.00 7.69 2.69 -
P/NAPS 1.54 1.48 1.55 1.60 1.66 1.65 1.79 -9.53%

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