[CCM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.95%
YoY- -65.69%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,583,322 1,532,018 1,984,848 1,285,310 992,946 824,274 653,462 15.88%
PBT 33,528 14,688 142,704 87,686 169,338 57,004 269,748 -29.34%
Tax -18,480 -5,942 -41,264 -24,430 -23,350 -18,798 -17,390 1.01%
NP 15,048 8,746 101,440 63,256 145,988 38,206 252,358 -37.48%
-
NP to SH 5,684 996 82,656 44,492 129,678 24,860 252,358 -46.84%
-
Tax Rate 55.12% 40.45% 28.92% 27.86% 13.79% 32.98% 6.45% -
Total Cost 1,568,274 1,523,272 1,883,408 1,222,054 846,958 786,068 401,104 25.50%
-
Net Worth 740,521 780,200 757,277 712,659 713,190 604,702 580,091 4.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 64,449 47,248 69,018 44,792 50,442 -
Div Payout % - - 77.97% 106.19% 53.22% 180.18% 19.99% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 740,521 780,200 757,277 712,659 713,190 604,702 580,091 4.15%
NOSH 400,281 415,000 402,807 393,734 383,435 373,273 360,305 1.76%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.95% 0.57% 5.11% 4.92% 14.70% 4.64% 38.62% -
ROE 0.77% 0.13% 10.91% 6.24% 18.18% 4.11% 43.50% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 395.55 369.16 492.75 326.44 258.96 220.82 181.36 13.87%
EPS 1.42 0.24 20.52 11.30 33.82 6.66 70.04 -47.76%
DPS 0.00 0.00 16.00 12.00 18.00 12.00 14.00 -
NAPS 1.85 1.88 1.88 1.81 1.86 1.62 1.61 2.34%
Adjusted Per Share Value based on latest NOSH - 393,848
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 944.16 913.57 1,183.60 766.45 592.11 491.53 389.67 15.88%
EPS 3.39 0.59 49.29 26.53 77.33 14.82 150.49 -46.84%
DPS 0.00 0.00 38.43 28.17 41.16 26.71 30.08 -
NAPS 4.4159 4.6525 4.5158 4.2497 4.2529 3.6059 3.4592 4.15%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.15 2.33 2.84 3.24 3.14 2.45 2.02 -
P/RPS 0.54 0.63 0.58 0.99 1.21 1.11 1.11 -11.31%
P/EPS 151.41 970.83 13.84 28.67 9.28 36.79 2.88 93.49%
EY 0.66 0.10 7.23 3.49 10.77 2.72 34.67 -48.31%
DY 0.00 0.00 5.63 3.70 5.73 4.90 6.93 -
P/NAPS 1.16 1.24 1.51 1.79 1.69 1.51 1.25 -1.23%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 28/08/07 25/08/06 18/08/05 20/08/04 -
Price 2.02 2.51 2.82 2.90 3.38 2.93 2.13 -
P/RPS 0.51 0.68 0.57 0.89 1.31 1.33 1.17 -12.91%
P/EPS 142.25 1,045.83 13.74 25.66 9.99 43.99 3.04 89.77%
EY 0.70 0.10 7.28 3.90 10.01 2.27 32.88 -47.33%
DY 0.00 0.00 5.67 4.14 5.33 4.10 6.57 -
P/NAPS 1.09 1.34 1.50 1.60 1.82 1.81 1.32 -3.13%

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