[CCM] QoQ TTM 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- 34.83%
YoY- 386.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM 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 1,666,383 1,660,489 1,668,044 1,639,039 1,582,253 1,597,461 0.52%
PBT 57,676 66,740 77,352 70,709 59,200 29,992 24,999 74.33%
Tax -18,436 -33,882 -30,691 -29,873 -26,129 -15,024 -16,780 6.45%
NP 39,240 32,858 46,661 40,836 33,071 14,968 8,219 182.72%
-
NP to SH 22,273 10,736 25,327 20,726 15,372 4,669 -3,476 -
-
Tax Rate 31.96% 50.77% 39.68% 42.25% 44.14% 50.09% 67.12% -
Total Cost 1,570,947 1,633,525 1,613,828 1,627,208 1,605,968 1,567,285 1,589,242 -0.76%
-
Net Worth 404,999 404,723 777,069 765,882 742,428 720,283 738,520 -32.92%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,582 10,692 10,692 10,692 10,692 32,254 32,254 -49.38%
Div Payout % 52.00% 99.60% 42.22% 51.59% 69.56% 690.83% 0.00% -
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 404,999 404,723 777,069 765,882 742,428 720,283 738,520 -32.92%
NOSH 404,999 404,723 404,723 405,228 403,493 404,653 399,200 0.96%
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% 1.97% 2.81% 2.45% 2.02% 0.95% 0.51% -
ROE 5.50% 2.65% 3.26% 2.71% 2.07% 0.65% -0.47% -
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 397.58 411.73 410.28 411.63 406.21 391.01 400.17 -0.43%
EPS 5.50 2.65 6.26 5.11 3.81 1.15 -0.87 -
DPS 2.86 2.65 2.65 2.65 2.65 8.00 8.00 -49.53%
NAPS 1.00 1.00 1.92 1.89 1.84 1.78 1.85 -33.56%
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 960.18 993.69 990.18 994.68 977.39 943.52 952.59 0.52%
EPS 13.28 6.40 15.10 12.36 9.17 2.78 -2.07 -
DPS 6.91 6.38 6.38 6.38 6.38 19.23 19.23 -49.36%
NAPS 2.4151 2.4134 4.6338 4.5671 4.4272 4.2952 4.4039 -32.92%
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 0.30 0.41 0.43 0.45 0.52 0.54 -20.83%
P/EPS 27.82 45.99 26.85 34.41 47.51 175.07 -246.92 -
EY 3.59 2.17 3.72 2.91 2.10 0.57 -0.40 -
DY 1.87 2.17 1.58 1.51 1.46 3.96 3.72 -36.69%
P/NAPS 1.53 1.22 0.88 0.93 0.98 1.13 1.16 20.20%
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 0.43 0.35 0.41 0.44 0.51 0.50 -15.22%
P/EPS 28.37 66.73 23.01 33.24 46.72 171.60 -231.99 -
EY 3.53 1.50 4.35 3.01 2.14 0.58 -0.43 -
DY 1.83 1.50 1.84 1.56 1.49 4.04 3.96 -40.14%
P/NAPS 1.56 1.77 0.75 0.90 0.97 1.11 1.09 26.91%

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