[CCM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 831.86%
YoY- -89.49%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,513,362 1,609,844 1,573,385 1,559,460 2,179,529 1,338,013 1,065,162 6.02%
PBT 55,168 63,717 53,664 34,446 162,684 96,030 164,277 -16.61%
Tax -15,026 -29,661 -19,322 -13,305 -53,197 -28,036 -23,886 -7.42%
NP 40,141 34,056 34,341 21,141 109,486 67,994 140,390 -18.81%
-
NP to SH 24,009 17,084 23,266 9,281 88,337 47,629 122,952 -23.81%
-
Tax Rate 27.24% 46.55% 36.01% 38.63% 32.70% 29.20% 14.54% -
Total Cost 1,473,221 1,575,788 1,539,044 1,538,318 2,070,042 1,270,018 924,772 8.06%
-
Net Worth 752,652 767,971 720,672 736,337 785,369 723,934 720,301 0.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 42,960 31,647 46,222 -
Div Payout % - - - - 48.63% 66.45% 37.59% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 752,652 767,971 720,672 736,337 785,369 723,934 720,301 0.73%
NOSH 404,651 404,195 404,872 402,369 402,753 395,592 385,187 0.82%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.65% 2.12% 2.18% 1.36% 5.02% 5.08% 13.18% -
ROE 3.19% 2.22% 3.23% 1.26% 11.25% 6.58% 17.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 373.99 398.28 388.61 387.57 541.16 338.23 276.53 5.15%
EPS 5.93 4.23 5.75 2.31 21.93 12.04 31.92 -24.44%
DPS 0.00 0.00 0.00 0.00 10.67 8.00 12.00 -
NAPS 1.86 1.90 1.78 1.83 1.95 1.83 1.87 -0.08%
Adjusted Per Share Value based on latest NOSH - 403,937
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 902.44 959.98 938.24 929.93 1,299.69 797.88 635.17 6.02%
EPS 14.32 10.19 13.87 5.53 52.68 28.40 73.32 -23.81%
DPS 0.00 0.00 0.00 0.00 25.62 18.87 27.56 -
NAPS 4.4882 4.5795 4.2975 4.3909 4.6833 4.3169 4.2953 0.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.35 1.22 2.02 2.70 2.68 2.97 3.28 -
P/RPS 0.36 0.31 0.52 0.70 0.50 0.88 1.19 -18.05%
P/EPS 22.75 28.86 35.15 117.05 12.22 24.67 10.28 14.14%
EY 4.40 3.46 2.84 0.85 8.18 4.05 9.73 -12.37%
DY 0.00 0.00 0.00 0.00 3.98 2.69 3.66 -
P/NAPS 0.73 0.64 1.13 1.48 1.37 1.62 1.75 -13.54%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 22/11/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 -
Price 1.21 1.77 1.98 2.34 2.20 2.84 3.34 -
P/RPS 0.32 0.44 0.51 0.60 0.41 0.84 1.21 -19.86%
P/EPS 20.39 41.88 34.45 101.45 10.03 23.59 10.46 11.75%
EY 4.90 2.39 2.90 0.99 9.97 4.24 9.56 -10.53%
DY 0.00 0.00 0.00 0.00 4.85 2.82 3.59 -
P/NAPS 0.65 0.93 1.11 1.28 1.13 1.55 1.79 -15.52%

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