[CCM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -162.71%
YoY- -108.95%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,514,030 1,610,187 1,639,039 1,571,809 2,165,459 1,397,268 1,110,060 5.30%
PBT 71,882 57,676 59,200 15,579 120,268 105,551 138,368 -10.33%
Tax -17,863 -18,437 -26,129 -10,511 -34,767 -21,952 -17,343 0.49%
NP 54,019 39,239 33,071 5,068 85,501 83,599 121,025 -12.56%
-
NP to SH 32,291 22,272 15,372 -5,820 65,026 62,718 104,272 -17.73%
-
Tax Rate 24.85% 31.97% 44.14% 67.47% 28.91% 20.80% 12.53% -
Total Cost 1,460,011 1,570,948 1,605,968 1,566,741 2,079,958 1,313,669 989,035 6.70%
-
Net Worth 745,985 748,368 757,726 727,499 752,932 737,624 730,089 0.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 11,569 10,737 32,333 58,986 63,794 92,709 -
Div Payout % - 51.95% 69.85% 0.00% 90.71% 101.72% 88.91% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 745,985 748,368 757,726 727,499 752,932 737,624 730,089 0.35%
NOSH 405,426 404,523 405,201 404,166 402,637 398,715 386,290 0.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.57% 2.44% 2.02% 0.32% 3.95% 5.98% 10.90% -
ROE 4.33% 2.98% 2.03% -0.80% 8.64% 8.50% 14.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 373.44 398.05 404.50 388.90 537.82 350.44 287.36 4.45%
EPS 9.11 5.50 3.80 -1.44 16.15 15.73 26.90 -16.49%
DPS 0.00 2.86 2.65 8.00 14.65 16.00 24.00 -
NAPS 1.84 1.85 1.87 1.80 1.87 1.85 1.89 -0.44%
Adjusted Per Share Value based on latest NOSH - 403,186
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 902.84 960.18 977.39 937.30 1,291.30 833.21 661.95 5.30%
EPS 19.26 13.28 9.17 -3.47 38.78 37.40 62.18 -17.72%
DPS 0.00 6.90 6.40 19.28 35.17 38.04 55.28 -
NAPS 4.4484 4.4626 4.5185 4.3382 4.4899 4.3986 4.3536 0.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.88 1.53 1.81 2.28 2.20 2.87 3.28 -
P/RPS 0.24 0.38 0.45 0.59 0.41 0.82 1.14 -22.85%
P/EPS 11.05 27.79 47.71 -158.33 13.62 18.25 12.15 -1.56%
EY 9.05 3.60 2.10 -0.63 7.34 5.48 8.23 1.59%
DY 0.00 1.87 1.46 3.51 6.66 5.57 7.32 -
P/NAPS 0.48 0.83 0.97 1.27 1.18 1.55 1.74 -19.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 25/02/10 25/02/09 28/02/08 01/03/07 -
Price 0.895 1.56 1.78 2.20 2.14 2.73 3.12 -
P/RPS 0.24 0.39 0.44 0.57 0.40 0.78 1.09 -22.27%
P/EPS 11.24 28.33 46.92 -152.78 13.25 17.36 11.56 -0.46%
EY 8.90 3.53 2.13 -0.65 7.55 5.76 8.65 0.47%
DY 0.00 1.83 1.49 3.64 6.85 5.86 7.69 -
P/NAPS 0.49 0.84 0.95 1.22 1.14 1.48 1.65 -18.30%

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