[CCM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -88.99%
YoY- -98.8%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,521,946 1,626,222 1,583,322 1,532,018 1,984,848 1,285,310 992,946 7.37%
PBT 53,358 69,832 33,528 14,688 142,704 87,686 169,338 -17.49%
Tax -16,562 -27,604 -18,480 -5,942 -41,264 -24,430 -23,350 -5.55%
NP 36,796 42,228 15,048 8,746 101,440 63,256 145,988 -20.50%
-
NP to SH 19,570 25,594 5,684 996 82,656 44,492 129,678 -27.01%
-
Tax Rate 31.04% 39.53% 55.12% 40.45% 28.92% 27.86% 13.79% -
Total Cost 1,485,150 1,583,994 1,568,274 1,523,272 1,883,408 1,222,054 846,958 9.80%
-
Net Worth 756,113 777,539 740,521 780,200 757,277 712,659 713,190 0.97%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 64,449 47,248 69,018 -
Div Payout % - - - - 77.97% 106.19% 53.22% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 756,113 777,539 740,521 780,200 757,277 712,659 713,190 0.97%
NOSH 404,338 404,968 400,281 415,000 402,807 393,734 383,435 0.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.42% 2.60% 0.95% 0.57% 5.11% 4.92% 14.70% -
ROE 2.59% 3.29% 0.77% 0.13% 10.91% 6.24% 18.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 376.40 401.57 395.55 369.16 492.75 326.44 258.96 6.42%
EPS 4.84 6.32 1.42 0.24 20.52 11.30 33.82 -27.65%
DPS 0.00 0.00 0.00 0.00 16.00 12.00 18.00 -
NAPS 1.87 1.92 1.85 1.88 1.88 1.81 1.86 0.08%
Adjusted Per Share Value based on latest NOSH - 400,681
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 907.56 969.74 944.16 913.57 1,183.60 766.45 592.11 7.37%
EPS 11.67 15.26 3.39 0.59 49.29 26.53 77.33 -27.01%
DPS 0.00 0.00 0.00 0.00 38.43 28.17 41.16 -
NAPS 4.5088 4.6366 4.4159 4.6525 4.5158 4.2497 4.2529 0.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.48 1.68 2.15 2.33 2.84 3.24 3.14 -
P/RPS 0.39 0.42 0.54 0.63 0.58 0.99 1.21 -17.18%
P/EPS 30.58 26.58 151.41 970.83 13.84 28.67 9.28 21.96%
EY 3.27 3.76 0.66 0.10 7.23 3.49 10.77 -18.00%
DY 0.00 0.00 0.00 0.00 5.63 3.70 5.73 -
P/NAPS 0.79 0.88 1.16 1.24 1.51 1.79 1.69 -11.89%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 19/08/11 26/08/10 27/08/09 28/08/08 28/08/07 25/08/06 -
Price 1.43 1.44 2.02 2.51 2.82 2.90 3.38 -
P/RPS 0.38 0.36 0.51 0.68 0.57 0.89 1.31 -18.62%
P/EPS 29.55 22.78 142.25 1,045.83 13.74 25.66 9.99 19.79%
EY 3.38 4.39 0.70 0.10 7.28 3.90 10.01 -16.53%
DY 0.00 0.00 0.00 0.00 5.67 4.14 5.33 -
P/NAPS 0.76 0.75 1.09 1.34 1.50 1.60 1.82 -13.53%

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