[CCM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
08-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -90.64%
YoY- -75.59%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,397,268 1,003,510 642,655 285,004 1,110,060 798,872 496,473 98.96%
PBT 105,551 72,023 43,843 19,894 138,368 123,208 84,669 15.78%
Tax -21,952 -21,027 -12,215 -6,077 -17,343 -17,915 -11,675 52.16%
NP 83,599 50,996 31,628 13,817 121,025 105,293 72,994 9.43%
-
NP to SH 62,718 35,722 22,246 9,761 104,272 92,214 64,839 -2.18%
-
Tax Rate 20.80% 29.19% 27.86% 30.55% 12.53% 14.54% 13.79% -
Total Cost 1,313,669 952,514 611,027 271,187 989,035 693,579 423,479 112.26%
-
Net Worth 737,624 723,934 712,659 748,735 730,089 720,301 713,190 2.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 63,794 23,735 23,624 - 92,709 34,666 34,509 50.45%
Div Payout % 101.72% 66.45% 106.19% - 88.91% 37.59% 53.22% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 737,624 723,934 712,659 748,735 730,089 720,301 713,190 2.26%
NOSH 398,715 395,592 393,734 392,008 386,290 385,187 383,435 2.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.98% 5.08% 4.92% 4.85% 10.90% 13.18% 14.70% -
ROE 8.50% 4.93% 3.12% 1.30% 14.28% 12.80% 9.09% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 350.44 253.67 163.22 72.70 287.36 207.40 129.48 93.85%
EPS 15.73 9.03 5.65 2.49 26.90 23.94 16.91 -4.69%
DPS 16.00 6.00 6.00 0.00 24.00 9.00 9.00 46.59%
NAPS 1.85 1.83 1.81 1.91 1.89 1.87 1.86 -0.35%
Adjusted Per Share Value based on latest NOSH - 392,008
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 833.21 598.41 383.23 169.95 661.95 476.38 296.06 98.95%
EPS 37.40 21.30 13.27 5.82 62.18 54.99 38.66 -2.17%
DPS 38.04 14.15 14.09 0.00 55.28 20.67 20.58 50.44%
NAPS 4.3986 4.3169 4.2497 4.4648 4.3536 4.2953 4.2529 2.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.87 2.97 3.24 3.36 3.28 3.28 3.14 -
P/RPS 0.82 1.17 1.99 4.62 1.14 1.58 2.43 -51.43%
P/EPS 18.25 32.89 57.35 134.94 12.15 13.70 18.57 -1.14%
EY 5.48 3.04 1.74 0.74 8.23 7.30 5.39 1.10%
DY 5.57 2.02 1.85 0.00 7.32 2.74 2.87 55.40%
P/NAPS 1.55 1.62 1.79 1.76 1.74 1.75 1.69 -5.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 28/08/07 08/06/07 01/03/07 27/11/06 25/08/06 -
Price 2.73 2.84 2.90 3.18 3.12 3.34 3.38 -
P/RPS 0.78 1.12 1.78 4.37 1.09 1.61 2.61 -55.20%
P/EPS 17.36 31.45 51.33 127.71 11.56 13.95 19.99 -8.95%
EY 5.76 3.18 1.95 0.78 8.65 7.17 5.00 9.86%
DY 5.86 2.11 2.07 0.00 7.69 2.69 2.66 69.06%
P/NAPS 1.48 1.55 1.60 1.66 1.65 1.79 1.82 -12.84%

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