[CCM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 67.97%
YoY- 470.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,367,114 1,521,946 1,626,222 1,583,322 1,532,018 1,984,848 1,285,310 1.03%
PBT 50,218 53,358 69,832 33,528 14,688 142,704 87,686 -8.86%
Tax -14,868 -16,562 -27,604 -18,480 -5,942 -41,264 -24,430 -7.93%
NP 35,350 36,796 42,228 15,048 8,746 101,440 63,256 -9.23%
-
NP to SH 17,402 19,570 25,594 5,684 996 82,656 44,492 -14.47%
-
Tax Rate 29.61% 31.04% 39.53% 55.12% 40.45% 28.92% 27.86% -
Total Cost 1,331,764 1,485,150 1,583,994 1,568,274 1,523,272 1,883,408 1,222,054 1.44%
-
Net Worth 856,361 756,113 777,539 740,521 780,200 757,277 712,659 3.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 19,691 - - - - 64,449 47,248 -13.56%
Div Payout % 113.16% - - - - 77.97% 106.19% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 856,361 756,113 777,539 740,521 780,200 757,277 712,659 3.10%
NOSH 457,947 404,338 404,968 400,281 415,000 402,807 393,734 2.54%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.59% 2.42% 2.60% 0.95% 0.57% 5.11% 4.92% -
ROE 2.03% 2.59% 3.29% 0.77% 0.13% 10.91% 6.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 298.53 376.40 401.57 395.55 369.16 492.75 326.44 -1.47%
EPS 3.80 4.84 6.32 1.42 0.24 20.52 11.30 -16.59%
DPS 4.30 0.00 0.00 0.00 0.00 16.00 12.00 -15.70%
NAPS 1.87 1.87 1.92 1.85 1.88 1.88 1.81 0.54%
Adjusted Per Share Value based on latest NOSH - 399,200
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 815.23 907.56 969.74 944.16 913.57 1,183.60 766.45 1.03%
EPS 10.38 11.67 15.26 3.39 0.59 49.29 26.53 -14.46%
DPS 11.74 0.00 0.00 0.00 0.00 38.43 28.17 -13.56%
NAPS 5.1066 4.5088 4.6366 4.4159 4.6525 4.5158 4.2497 3.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.15 1.48 1.68 2.15 2.33 2.84 3.24 -
P/RPS 0.39 0.39 0.42 0.54 0.63 0.58 0.99 -14.36%
P/EPS 30.26 30.58 26.58 151.41 970.83 13.84 28.67 0.90%
EY 3.30 3.27 3.76 0.66 0.10 7.23 3.49 -0.92%
DY 3.74 0.00 0.00 0.00 0.00 5.63 3.70 0.17%
P/NAPS 0.61 0.79 0.88 1.16 1.24 1.51 1.79 -16.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 17/08/12 19/08/11 26/08/10 27/08/09 28/08/08 28/08/07 -
Price 1.05 1.43 1.44 2.02 2.51 2.82 2.90 -
P/RPS 0.35 0.38 0.36 0.51 0.68 0.57 0.89 -14.39%
P/EPS 27.63 29.55 22.78 142.25 1,045.83 13.74 25.66 1.23%
EY 3.62 3.38 4.39 0.70 0.10 7.28 3.90 -1.23%
DY 4.10 0.00 0.00 0.00 0.00 5.67 4.14 -0.16%
P/NAPS 0.56 0.76 0.75 1.09 1.34 1.50 1.60 -16.03%

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