[CCM] YoY Cumulative 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- 1297.79%
YoY- -89.49%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,135,022 1,207,383 1,180,039 1,169,595 1,634,647 1,003,510 798,872 6.02%
PBT 41,376 47,788 40,248 25,835 122,013 72,023 123,208 -16.61%
Tax -11,270 -22,246 -14,492 -9,979 -39,898 -21,027 -17,915 -7.42%
NP 30,106 25,542 25,756 15,856 82,115 50,996 105,293 -18.81%
-
NP to SH 18,007 12,813 17,450 6,961 66,253 35,722 92,214 -23.81%
-
Tax Rate 27.24% 46.55% 36.01% 38.63% 32.70% 29.19% 14.54% -
Total Cost 1,104,916 1,181,841 1,154,283 1,153,739 1,552,532 952,514 693,579 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 - - - - 32,220 23,735 34,666 -
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 2.39% 1.67% 2.42% 0.95% 8.44% 4.93% 12.80% -
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 280.49 298.71 291.46 290.68 405.87 253.67 207.40 5.15%
EPS 4.45 3.17 4.31 1.73 16.45 9.03 23.94 -24.43%
DPS 0.00 0.00 0.00 0.00 8.00 6.00 9.00 -
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 676.83 719.98 703.68 697.45 974.77 598.41 476.38 6.02%
EPS 10.74 7.64 10.41 4.15 39.51 21.30 54.99 -23.81%
DPS 0.00 0.00 0.00 0.00 19.21 14.15 20.67 -
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 0.48 0.41 0.69 0.93 0.66 1.17 1.58 -17.99%
P/EPS 30.34 38.49 46.87 156.07 16.29 32.89 13.70 14.15%
EY 3.30 2.60 2.13 0.64 6.14 3.04 7.30 -12.38%
DY 0.00 0.00 0.00 0.00 2.99 2.02 2.74 -
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 0.43 0.59 0.68 0.81 0.54 1.12 1.61 -19.73%
P/EPS 27.19 55.84 45.94 135.26 13.37 31.45 13.95 11.75%
EY 3.68 1.79 2.18 0.74 7.48 3.18 7.17 -10.51%
DY 0.00 0.00 0.00 0.00 3.64 2.11 2.69 -
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