[CCM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.09%
YoY- -80.59%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,431,512 1,590,752 1,474,732 1,372,392 1,597,948 1,140,016 952,720 7.01%
PBT 63,828 58,280 12,244 31,132 120,572 79,576 197,880 -17.17%
Tax -22,580 -21,504 -6,528 -14,528 -42,180 -24,308 -22,724 -0.10%
NP 41,248 36,776 5,716 16,604 78,392 55,268 175,156 -21.39%
-
NP to SH 26,900 24,800 3,384 9,044 46,596 39,044 159,940 -25.68%
-
Tax Rate 35.38% 36.90% 53.32% 46.67% 34.98% 30.55% 11.48% -
Total Cost 1,390,264 1,553,976 1,469,016 1,355,788 1,519,556 1,084,748 777,564 10.15%
-
Net Worth 757,575 765,882 745,285 759,049 757,789 748,735 727,346 0.68%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 757,575 765,882 745,285 759,049 757,789 748,735 727,346 0.68%
NOSH 405,120 405,228 402,857 403,749 403,079 392,008 380,809 1.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.88% 2.31% 0.39% 1.21% 4.91% 4.85% 18.38% -
ROE 3.55% 3.24% 0.45% 1.19% 6.15% 5.21% 21.99% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 353.35 392.56 366.07 339.91 396.43 290.81 250.18 5.91%
EPS 6.64 6.12 0.84 2.24 11.56 9.96 42.00 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.89 1.85 1.88 1.88 1.91 1.91 -0.35%
Adjusted Per Share Value based on latest NOSH - 403,749
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 853.64 948.59 879.41 818.38 952.88 679.81 568.12 7.01%
EPS 16.04 14.79 2.02 5.39 27.79 23.28 95.37 -25.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5176 4.5671 4.4443 4.5263 4.5188 4.4648 4.3373 0.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.50 1.76 2.20 2.06 2.66 3.36 3.00 -
P/RPS 0.42 0.45 0.60 0.61 0.67 1.16 1.20 -16.03%
P/EPS 22.59 28.76 261.90 91.96 23.01 33.73 7.14 21.14%
EY 4.43 3.48 0.38 1.09 4.35 2.96 14.00 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.19 1.10 1.41 1.76 1.57 -10.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 27/05/11 27/05/10 27/05/09 27/05/08 08/06/07 26/05/06 -
Price 1.42 1.70 2.17 2.33 2.89 3.18 3.20 -
P/RPS 0.40 0.43 0.59 0.69 0.73 1.09 1.28 -17.60%
P/EPS 21.39 27.78 258.33 104.02 25.00 31.93 7.62 18.75%
EY 4.68 3.60 0.39 0.96 4.00 3.13 13.12 -15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.90 1.17 1.24 1.54 1.66 1.68 -12.37%

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