[CCM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.95%
YoY- -65.69%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,597,948 1,397,268 1,338,013 1,285,310 1,140,016 1,110,060 1,065,162 31.01%
PBT 120,572 105,551 96,030 87,686 79,576 138,368 164,277 -18.61%
Tax -42,180 -21,952 -28,036 -24,430 -24,308 -17,343 -23,886 46.04%
NP 78,392 83,599 67,994 63,256 55,268 121,025 140,390 -32.16%
-
NP to SH 46,596 62,718 47,629 44,492 39,044 104,272 122,952 -47.59%
-
Tax Rate 34.98% 20.80% 29.20% 27.86% 30.55% 12.53% 14.54% -
Total Cost 1,519,556 1,313,669 1,270,018 1,222,054 1,084,748 989,035 924,772 39.20%
-
Net Worth 757,789 737,624 723,934 712,659 748,735 730,089 720,301 3.43%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 63,794 31,647 47,248 - 92,709 46,222 -
Div Payout % - 101.72% 66.45% 106.19% - 88.91% 37.59% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 757,789 737,624 723,934 712,659 748,735 730,089 720,301 3.43%
NOSH 403,079 398,715 395,592 393,734 392,008 386,290 385,187 3.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.91% 5.98% 5.08% 4.92% 4.85% 10.90% 13.18% -
ROE 6.15% 8.50% 6.58% 6.24% 5.21% 14.28% 17.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 396.43 350.44 338.23 326.44 290.81 287.36 276.53 27.11%
EPS 11.56 15.73 12.04 11.30 9.96 26.90 31.92 -49.16%
DPS 0.00 16.00 8.00 12.00 0.00 24.00 12.00 -
NAPS 1.88 1.85 1.83 1.81 1.91 1.89 1.87 0.35%
Adjusted Per Share Value based on latest NOSH - 393,848
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 952.88 833.21 797.88 766.45 679.81 661.95 635.17 31.01%
EPS 27.79 37.40 28.40 26.53 23.28 62.18 73.32 -47.59%
DPS 0.00 38.04 18.87 28.17 0.00 55.28 27.56 -
NAPS 4.5188 4.3986 4.3169 4.2497 4.4648 4.3536 4.2953 3.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.66 2.87 2.97 3.24 3.36 3.28 3.28 -
P/RPS 0.67 0.82 0.88 0.99 1.16 1.14 1.19 -31.79%
P/EPS 23.01 18.25 24.67 28.67 33.73 12.15 10.28 71.02%
EY 4.35 5.48 4.05 3.49 2.96 8.23 9.73 -41.50%
DY 0.00 5.57 2.69 3.70 0.00 7.32 3.66 -
P/NAPS 1.41 1.55 1.62 1.79 1.76 1.74 1.75 -13.40%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 01/03/07 27/11/06 -
Price 2.89 2.73 2.84 2.90 3.18 3.12 3.34 -
P/RPS 0.73 0.78 0.84 0.89 1.09 1.09 1.21 -28.57%
P/EPS 25.00 17.36 23.59 25.66 31.93 11.56 10.46 78.66%
EY 4.00 5.76 4.24 3.90 3.13 8.65 9.56 -44.02%
DY 0.00 5.86 2.82 4.14 0.00 7.69 3.59 -
P/NAPS 1.54 1.48 1.55 1.60 1.66 1.65 1.79 -9.53%

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