[CCM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -59.67%
YoY- 632.86%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,610,187 1,207,383 813,111 397,688 1,639,039 1,180,039 791,661 60.32%
PBT 57,676 47,788 34,916 14,570 59,200 40,248 16,764 127.38%
Tax -18,437 -22,246 -13,802 -5,376 -26,129 -14,492 -9,240 58.29%
NP 39,239 25,542 21,114 9,194 33,071 25,756 7,524 199.82%
-
NP to SH 22,272 12,813 12,797 6,200 15,372 17,450 2,842 293.06%
-
Tax Rate 31.97% 46.55% 39.53% 36.90% 44.14% 36.01% 55.12% -
Total Cost 1,570,948 1,181,841 791,997 388,494 1,605,968 1,154,283 784,137 58.71%
-
Net Worth 748,368 767,971 777,539 765,882 757,726 720,672 740,521 0.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,569 - - - 10,737 - - -
Div Payout % 51.95% - - - 69.85% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 748,368 767,971 777,539 765,882 757,726 720,672 740,521 0.70%
NOSH 404,523 404,195 404,968 405,228 405,201 404,872 400,281 0.70%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.44% 2.12% 2.60% 2.31% 2.02% 2.18% 0.95% -
ROE 2.98% 1.67% 1.65% 0.81% 2.03% 2.42% 0.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 398.05 298.71 200.78 98.14 404.50 291.46 197.78 59.20%
EPS 5.50 3.17 3.16 1.53 3.80 4.31 0.71 290.04%
DPS 2.86 0.00 0.00 0.00 2.65 0.00 0.00 -
NAPS 1.85 1.90 1.92 1.89 1.87 1.78 1.85 0.00%
Adjusted Per Share Value based on latest NOSH - 405,228
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 960.18 719.98 484.87 237.15 977.39 703.68 472.08 60.32%
EPS 13.28 7.64 7.63 3.70 9.17 10.41 1.69 293.77%
DPS 6.90 0.00 0.00 0.00 6.40 0.00 0.00 -
NAPS 4.4626 4.5795 4.6366 4.5671 4.5185 4.2975 4.4159 0.70%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.53 1.22 1.68 1.76 1.81 2.02 2.15 -
P/RPS 0.38 0.41 0.84 1.79 0.45 0.69 1.09 -50.37%
P/EPS 27.79 38.49 53.16 115.03 47.71 46.87 302.82 -79.56%
EY 3.60 2.60 1.88 0.87 2.10 2.13 0.33 389.74%
DY 1.87 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.83 0.64 0.88 0.93 0.97 1.13 1.16 -19.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 19/08/11 27/05/11 25/02/11 30/11/10 26/08/10 -
Price 1.56 1.77 1.44 1.70 1.78 1.98 2.02 -
P/RPS 0.39 0.59 0.72 1.73 0.44 0.68 1.02 -47.22%
P/EPS 28.33 55.84 45.57 111.11 46.92 45.94 284.51 -78.42%
EY 3.53 1.79 2.19 0.90 2.13 2.18 0.35 364.84%
DY 1.83 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.84 0.93 0.75 0.90 0.95 1.11 1.09 -15.90%

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