[CCM] YoY 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- -297.76%
YoY- -941.65%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
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 379,008 402,804 459,000 402,214 530,812 393,758 311,188 3.33%
PBT 30,506 9,888 18,952 -10,256 -1,745 33,528 15,160 12.34%
Tax -593 3,809 -11,637 -532 5,131 -925 572 -
NP 29,913 13,697 7,315 -10,788 3,386 32,603 15,732 11.29%
-
NP to SH 17,161 9,459 -2,078 -12,781 -1,227 26,996 12,058 6.05%
-
Tax Rate 1.94% -38.52% 61.40% - - 2.76% -3.77% -
Total Cost 349,095 389,107 451,685 413,002 527,426 361,155 295,456 2.81%
-
Net Worth 405,291 404,999 742,428 725,734 764,829 737,704 385,958 0.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 11,582 10,692 32,254 27,198 39,875 57,893 -
Div Payout % - 122.45% 0.00% 0.00% 0.00% 147.71% 480.13% -
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 405,291 404,999 742,428 725,734 764,829 737,704 385,958 0.81%
NOSH 405,291 404,999 403,493 403,186 408,999 398,759 385,958 0.81%
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 7.89% 3.40% 1.59% -2.68% 0.64% 8.28% 5.06% -
ROE 4.23% 2.34% -0.28% -1.76% -0.16% 3.66% 3.12% -
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 93.51 99.46 113.76 99.76 129.78 98.75 80.63 2.49%
EPS 4.67 2.34 -0.51 -3.17 -0.30 6.77 2.96 7.88%
DPS 0.00 2.86 2.65 8.00 6.65 10.00 15.00 -
NAPS 1.00 1.00 1.84 1.80 1.87 1.85 1.00 0.00%
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 226.01 240.20 273.71 239.85 316.53 234.80 185.57 3.33%
EPS 10.23 5.64 -1.24 -7.62 -0.73 16.10 7.19 6.04%
DPS 0.00 6.91 6.38 19.23 16.22 23.78 34.52 -
NAPS 2.4168 2.4151 4.4272 4.3277 4.5608 4.3991 2.3015 0.81%
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 0.94 1.54 1.59 2.29 1.70 2.91 4.07 -21.65%
P/EPS 20.78 65.51 -351.46 -71.92 -733.33 42.39 104.99 -23.64%
EY 4.81 1.53 -0.28 -1.39 -0.14 2.36 0.95 31.00%
DY 0.00 1.87 1.46 3.51 3.02 3.48 4.57 -
P/NAPS 0.88 1.53 0.98 1.27 1.18 1.55 3.28 -19.67%
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 0.96 1.57 1.56 2.21 1.65 2.76 3.87 -20.71%
P/EPS 21.14 66.79 -345.63 -69.40 -713.33 40.32 99.87 -22.78%
EY 4.73 1.50 -0.29 -1.44 -0.14 2.48 1.00 29.53%
DY 0.00 1.83 1.49 3.64 3.11 3.66 4.81 -
P/NAPS 0.90 1.56 0.97 1.22 1.14 1.48 3.12 -18.69%

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