[CCM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -201.5%
YoY- -108.95%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,582,253 1,597,461 1,597,394 1,571,809 1,700,407 1,939,044 2,109,070 -17.42%
PBT 29,992 24,999 10,857 15,579 24,090 56,260 97,908 -54.52%
Tax -15,024 -16,780 -8,511 -10,511 -4,848 -17,106 -27,854 -33.71%
NP 14,968 8,219 2,346 5,068 19,242 39,154 70,054 -64.22%
-
NP to SH 4,669 -3,476 -7,235 -5,820 5,734 24,196 55,638 -80.80%
-
Tax Rate 50.09% 67.12% 78.39% 67.47% 20.12% 30.41% 28.45% -
Total Cost 1,567,285 1,589,242 1,595,048 1,566,741 1,681,165 1,899,890 2,039,016 -16.07%
-
Net Worth 720,283 738,520 745,285 725,734 739,205 753,281 759,049 -3.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 32,254 32,254 32,254 32,254 27,198 27,198 59,414 -33.42%
Div Payout % 690.83% 0.00% 0.00% 0.00% 474.34% 112.41% 106.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 720,283 738,520 745,285 725,734 739,205 753,281 759,049 -3.43%
NOSH 404,653 399,200 402,857 403,186 403,937 400,681 403,749 0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.95% 0.51% 0.15% 0.32% 1.13% 2.02% 3.32% -
ROE 0.65% -0.47% -0.97% -0.80% 0.78% 3.21% 7.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 391.01 400.17 396.52 389.85 420.96 483.94 522.37 -17.54%
EPS 1.15 -0.87 -1.80 -1.44 1.42 6.04 13.78 -80.87%
DPS 8.00 8.00 8.00 8.00 6.65 6.79 14.65 -33.16%
NAPS 1.78 1.85 1.85 1.80 1.83 1.88 1.88 -3.57%
Adjusted Per Share Value based on latest NOSH - 403,186
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 943.52 952.59 952.55 937.30 1,013.98 1,156.29 1,257.67 -17.42%
EPS 2.78 -2.07 -4.31 -3.47 3.42 14.43 33.18 -80.82%
DPS 19.23 19.23 19.23 19.23 16.22 16.22 35.43 -33.43%
NAPS 4.2952 4.4039 4.4443 4.3277 4.408 4.4919 4.5263 -3.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.02 2.15 2.20 2.28 2.70 2.33 2.06 -
P/RPS 0.52 0.54 0.55 0.58 0.64 0.48 0.39 21.12%
P/EPS 175.07 -246.92 -122.50 -157.95 190.20 38.58 14.95 414.90%
EY 0.57 -0.40 -0.82 -0.63 0.53 2.59 6.69 -80.60%
DY 3.96 3.72 3.64 3.51 2.46 2.91 7.11 -32.28%
P/NAPS 1.13 1.16 1.19 1.27 1.48 1.24 1.10 1.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 1.98 2.02 2.17 2.20 2.34 2.51 2.33 -
P/RPS 0.51 0.50 0.55 0.56 0.56 0.52 0.45 8.69%
P/EPS 171.60 -231.99 -120.83 -152.41 164.84 41.57 16.91 368.06%
EY 0.58 -0.43 -0.83 -0.66 0.61 2.41 5.91 -78.69%
DY 4.04 3.96 3.69 3.64 2.84 2.70 6.29 -25.53%
P/NAPS 1.11 1.09 1.17 1.22 1.28 1.34 1.24 -7.11%

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