[CCM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 75.57%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,634,647 992,424 399,487 1,397,268 1,003,510 642,655 285,004 219.39%
PBT 122,013 71,352 30,143 105,551 72,023 43,843 19,894 233.95%
Tax -39,898 -20,632 -10,545 -21,952 -21,027 -12,215 -6,077 249.42%
NP 82,115 50,720 19,598 83,599 50,996 31,628 13,817 227.03%
-
NP to SH 66,253 41,328 11,649 62,718 35,722 22,246 9,761 257.23%
-
Tax Rate 32.70% 28.92% 34.98% 20.80% 29.19% 27.86% 30.55% -
Total Cost 1,552,532 941,704 379,889 1,313,669 952,514 611,027 271,187 219.00%
-
Net Worth 785,369 757,277 757,789 737,624 723,934 712,659 748,735 3.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 32,220 32,224 - 63,794 23,735 23,624 - -
Div Payout % 48.63% 77.97% - 101.72% 66.45% 106.19% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 785,369 757,277 757,789 737,624 723,934 712,659 748,735 3.22%
NOSH 402,753 402,807 403,079 398,715 395,592 393,734 392,008 1.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.02% 5.11% 4.91% 5.98% 5.08% 4.92% 4.85% -
ROE 8.44% 5.46% 1.54% 8.50% 4.93% 3.12% 1.30% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 405.87 246.38 99.11 350.44 253.67 163.22 72.70 213.71%
EPS 16.45 10.26 2.89 15.73 9.03 5.65 2.49 250.87%
DPS 8.00 8.00 0.00 16.00 6.00 6.00 0.00 -
NAPS 1.95 1.88 1.88 1.85 1.83 1.81 1.91 1.38%
Adjusted Per Share Value based on latest NOSH - 398,759
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 974.77 591.80 238.22 833.21 598.41 383.23 169.95 219.40%
EPS 39.51 24.64 6.95 37.40 21.30 13.27 5.82 257.27%
DPS 19.21 19.22 0.00 38.04 14.15 14.09 0.00 -
NAPS 4.6833 4.5158 4.5188 4.3986 4.3169 4.2497 4.4648 3.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.68 2.84 2.66 2.87 2.97 3.24 3.36 -
P/RPS 0.66 1.15 2.68 0.82 1.17 1.99 4.62 -72.57%
P/EPS 16.29 27.68 92.04 18.25 32.89 57.35 134.94 -75.47%
EY 6.14 3.61 1.09 5.48 3.04 1.74 0.74 308.27%
DY 2.99 2.82 0.00 5.57 2.02 1.85 0.00 -
P/NAPS 1.37 1.51 1.41 1.55 1.62 1.79 1.76 -15.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 -
Price 2.20 2.82 2.89 2.73 2.84 2.90 3.18 -
P/RPS 0.54 1.14 2.92 0.78 1.12 1.78 4.37 -75.09%
P/EPS 13.37 27.49 100.00 17.36 31.45 51.33 127.71 -77.69%
EY 7.48 3.64 1.00 5.76 3.18 1.95 0.78 349.52%
DY 3.64 2.84 0.00 5.86 2.11 2.07 0.00 -
P/NAPS 1.13 1.50 1.54 1.48 1.55 1.60 1.66 -22.56%

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