[CCM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 60.58%
YoY- -61.26%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 992,424 399,487 1,397,268 1,003,510 642,655 285,004 1,110,060 -7.20%
PBT 71,352 30,143 105,551 72,023 43,843 19,894 138,368 -35.72%
Tax -20,632 -10,545 -21,952 -21,027 -12,215 -6,077 -17,343 12.28%
NP 50,720 19,598 83,599 50,996 31,628 13,817 121,025 -44.02%
-
NP to SH 41,328 11,649 62,718 35,722 22,246 9,761 104,272 -46.07%
-
Tax Rate 28.92% 34.98% 20.80% 29.19% 27.86% 30.55% 12.53% -
Total Cost 941,704 379,889 1,313,669 952,514 611,027 271,187 989,035 -3.21%
-
Net Worth 757,277 757,789 737,624 723,934 712,659 748,735 730,089 2.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 32,224 - 63,794 23,735 23,624 - 92,709 -50.59%
Div Payout % 77.97% - 101.72% 66.45% 106.19% - 88.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 757,277 757,789 737,624 723,934 712,659 748,735 730,089 2.46%
NOSH 402,807 403,079 398,715 395,592 393,734 392,008 386,290 2.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.11% 4.91% 5.98% 5.08% 4.92% 4.85% 10.90% -
ROE 5.46% 1.54% 8.50% 4.93% 3.12% 1.30% 14.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 246.38 99.11 350.44 253.67 163.22 72.70 287.36 -9.75%
EPS 10.26 2.89 15.73 9.03 5.65 2.49 26.90 -47.43%
DPS 8.00 0.00 16.00 6.00 6.00 0.00 24.00 -51.95%
NAPS 1.88 1.88 1.85 1.83 1.81 1.91 1.89 -0.35%
Adjusted Per Share Value based on latest NOSH - 395,190
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 591.80 238.22 833.21 598.41 383.23 169.95 661.95 -7.20%
EPS 24.64 6.95 37.40 21.30 13.27 5.82 62.18 -46.08%
DPS 19.22 0.00 38.04 14.15 14.09 0.00 55.28 -50.58%
NAPS 4.5158 4.5188 4.3986 4.3169 4.2497 4.4648 4.3536 2.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.84 2.66 2.87 2.97 3.24 3.36 3.28 -
P/RPS 1.15 2.68 0.82 1.17 1.99 4.62 1.14 0.58%
P/EPS 27.68 92.04 18.25 32.89 57.35 134.94 12.15 73.22%
EY 3.61 1.09 5.48 3.04 1.74 0.74 8.23 -42.29%
DY 2.82 0.00 5.57 2.02 1.85 0.00 7.32 -47.08%
P/NAPS 1.51 1.41 1.55 1.62 1.79 1.76 1.74 -9.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 01/03/07 -
Price 2.82 2.89 2.73 2.84 2.90 3.18 3.12 -
P/RPS 1.14 2.92 0.78 1.12 1.78 4.37 1.09 3.03%
P/EPS 27.49 100.00 17.36 31.45 51.33 127.71 11.56 78.25%
EY 3.64 1.00 5.76 3.18 1.95 0.78 8.65 -43.87%
DY 2.84 0.00 5.86 2.11 2.07 0.00 7.69 -48.55%
P/NAPS 1.50 1.54 1.48 1.55 1.60 1.66 1.65 -6.16%

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