[CCM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 234.32%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,660,489 1,668,044 1,639,039 1,582,253 1,597,461 1,597,394 1,571,809 3.73%
PBT 77,352 70,709 59,200 29,992 24,999 10,857 15,579 191.89%
Tax -30,691 -29,873 -26,129 -15,024 -16,780 -8,511 -10,511 104.69%
NP 46,661 40,836 33,071 14,968 8,219 2,346 5,068 341.07%
-
NP to SH 25,327 20,726 15,372 4,669 -3,476 -7,235 -5,820 -
-
Tax Rate 39.68% 42.25% 44.14% 50.09% 67.12% 78.39% 67.47% -
Total Cost 1,613,828 1,627,208 1,605,968 1,567,285 1,589,242 1,595,048 1,566,741 1.99%
-
Net Worth 777,069 765,882 742,428 720,283 738,520 745,285 725,734 4.67%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,692 10,692 10,692 32,254 32,254 32,254 32,254 -52.19%
Div Payout % 42.22% 51.59% 69.56% 690.83% 0.00% 0.00% 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 777,069 765,882 742,428 720,283 738,520 745,285 725,734 4.67%
NOSH 404,723 405,228 403,493 404,653 399,200 402,857 403,186 0.25%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.81% 2.45% 2.02% 0.95% 0.51% 0.15% 0.32% -
ROE 3.26% 2.71% 2.07% 0.65% -0.47% -0.97% -0.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 410.28 411.63 406.21 391.01 400.17 396.52 389.85 3.47%
EPS 6.26 5.11 3.81 1.15 -0.87 -1.80 -1.44 -
DPS 2.65 2.65 2.65 8.00 8.00 8.00 8.00 -52.22%
NAPS 1.92 1.89 1.84 1.78 1.85 1.85 1.80 4.40%
Adjusted Per Share Value based on latest NOSH - 404,653
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 990.18 994.68 977.39 943.52 952.59 952.55 937.30 3.73%
EPS 15.10 12.36 9.17 2.78 -2.07 -4.31 -3.47 -
DPS 6.38 6.38 6.38 19.23 19.23 19.23 19.23 -52.17%
NAPS 4.6338 4.5671 4.4272 4.2952 4.4039 4.4443 4.3277 4.67%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.68 1.76 1.81 2.02 2.15 2.20 2.28 -
P/RPS 0.41 0.43 0.45 0.52 0.54 0.55 0.58 -20.69%
P/EPS 26.85 34.41 47.51 175.07 -246.92 -122.50 -157.95 -
EY 3.72 2.91 2.10 0.57 -0.40 -0.82 -0.63 -
DY 1.58 1.51 1.46 3.96 3.72 3.64 3.51 -41.35%
P/NAPS 0.88 0.93 0.98 1.13 1.16 1.19 1.27 -21.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 27/05/11 25/02/11 30/11/10 26/08/10 27/05/10 25/02/10 -
Price 1.44 1.70 1.78 1.98 2.02 2.17 2.20 -
P/RPS 0.35 0.41 0.44 0.51 0.50 0.55 0.56 -26.96%
P/EPS 23.01 33.24 46.72 171.60 -231.99 -120.83 -152.41 -
EY 4.35 3.01 2.14 0.58 -0.43 -0.83 -0.66 -
DY 1.84 1.56 1.49 4.04 3.96 3.69 3.64 -36.62%
P/NAPS 0.75 0.90 0.97 1.11 1.09 1.17 1.22 -27.76%

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