[CCM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 106.62%
YoY- -62.58%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 459,000 388,378 422,978 368,683 402,214 403,586 422,911 5.59%
PBT 18,952 23,484 13,703 3,061 -10,256 18,491 -439 -
Tax -11,637 -5,252 -7,608 -1,632 -532 -7,008 661 -
NP 7,315 18,232 6,095 1,429 -10,788 11,483 222 921.27%
-
NP to SH -2,078 14,608 1,996 846 -12,781 6,463 -1,763 11.54%
-
Tax Rate 61.40% 22.36% 55.52% 53.32% - 37.90% - -
Total Cost 451,685 370,146 416,883 367,254 413,002 392,103 422,689 4.50%
-
Net Worth 742,428 720,283 738,520 745,285 725,734 739,205 753,281 -0.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,692 - - - 32,254 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 742,428 720,283 738,520 745,285 725,734 739,205 753,281 -0.96%
NOSH 403,493 404,653 399,200 402,857 403,186 403,937 400,681 0.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.59% 4.69% 1.44% 0.39% -2.68% 2.85% 0.05% -
ROE -0.28% 2.03% 0.27% 0.11% -1.76% 0.87% -0.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.76 95.98 105.96 91.52 99.76 99.91 105.55 5.10%
EPS -0.51 3.61 0.50 0.21 -3.17 1.60 0.44 -
DPS 2.65 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.84 1.78 1.85 1.85 1.80 1.83 1.88 -1.41%
Adjusted Per Share Value based on latest NOSH - 402,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 273.71 231.60 252.23 219.85 239.85 240.67 252.19 5.59%
EPS -1.24 8.71 1.19 0.50 -7.62 3.85 -1.05 11.69%
DPS 6.38 0.00 0.00 0.00 19.23 0.00 0.00 -
NAPS 4.4272 4.2952 4.4039 4.4443 4.3277 4.408 4.4919 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.81 2.02 2.15 2.20 2.28 2.70 2.33 -
P/RPS 1.59 2.10 2.03 2.40 2.29 2.70 2.21 -19.66%
P/EPS -351.46 55.96 430.00 1,047.62 -71.92 168.75 -529.55 -23.85%
EY -0.28 1.79 0.23 0.10 -1.39 0.59 -0.19 29.40%
DY 1.46 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.98 1.13 1.16 1.19 1.27 1.48 1.24 -14.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 27/05/10 25/02/10 24/11/09 27/08/09 -
Price 1.78 1.98 2.02 2.17 2.20 2.34 2.51 -
P/RPS 1.56 2.06 1.91 2.37 2.21 2.34 2.38 -24.48%
P/EPS -345.63 54.85 404.00 1,033.33 -69.40 146.25 -570.45 -28.33%
EY -0.29 1.82 0.25 0.10 -1.44 0.68 -0.18 37.31%
DY 1.49 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.97 1.11 1.09 1.17 1.22 1.28 1.34 -19.33%

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