[CCM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.87%
YoY- 85.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,532,018 1,372,392 2,165,459 2,179,529 1,984,848 1,597,948 1,397,268 6.33%
PBT 14,688 31,132 120,268 162,684 142,704 120,572 105,551 -73.17%
Tax -5,942 -14,528 -34,767 -53,197 -41,264 -42,180 -21,952 -58.18%
NP 8,746 16,604 85,501 109,486 101,440 78,392 83,599 -77.82%
-
NP to SH 996 9,044 65,026 88,337 82,656 46,596 62,718 -93.69%
-
Tax Rate 40.45% 46.67% 28.91% 32.70% 28.92% 34.98% 20.80% -
Total Cost 1,523,272 1,355,788 2,079,958 2,070,042 1,883,408 1,519,556 1,313,669 10.38%
-
Net Worth 780,200 759,049 752,932 785,369 757,277 757,789 737,624 3.81%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 58,986 42,960 64,449 - 63,794 -
Div Payout % - - 90.71% 48.63% 77.97% - 101.72% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 780,200 759,049 752,932 785,369 757,277 757,789 737,624 3.81%
NOSH 415,000 403,749 402,637 402,753 402,807 403,079 398,715 2.70%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.57% 1.21% 3.95% 5.02% 5.11% 4.91% 5.98% -
ROE 0.13% 1.19% 8.64% 11.25% 10.91% 6.15% 8.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 369.16 339.91 537.82 541.16 492.75 396.43 350.44 3.53%
EPS 0.24 2.24 16.15 21.93 20.52 11.56 15.73 -93.86%
DPS 0.00 0.00 14.65 10.67 16.00 0.00 16.00 -
NAPS 1.88 1.88 1.87 1.95 1.88 1.88 1.85 1.07%
Adjusted Per Share Value based on latest NOSH - 402,665
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 913.57 818.38 1,291.30 1,299.69 1,183.60 952.88 833.21 6.33%
EPS 0.59 5.39 38.78 52.68 49.29 27.79 37.40 -93.72%
DPS 0.00 0.00 35.17 25.62 38.43 0.00 38.04 -
NAPS 4.6525 4.5263 4.4899 4.6833 4.5158 4.5188 4.3986 3.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.33 2.06 2.20 2.68 2.84 2.66 2.87 -
P/RPS 0.63 0.61 0.41 0.50 0.58 0.67 0.82 -16.12%
P/EPS 970.83 91.96 13.62 12.22 13.84 23.01 18.25 1317.87%
EY 0.10 1.09 7.34 8.18 7.23 4.35 5.48 -93.08%
DY 0.00 0.00 6.66 3.98 5.63 0.00 5.57 -
P/NAPS 1.24 1.10 1.18 1.37 1.51 1.41 1.55 -13.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 25/02/09 27/11/08 28/08/08 27/05/08 28/02/08 -
Price 2.51 2.33 2.14 2.20 2.82 2.89 2.73 -
P/RPS 0.68 0.69 0.40 0.41 0.57 0.73 0.78 -8.74%
P/EPS 1,045.83 104.02 13.25 10.03 13.74 25.00 17.36 1440.60%
EY 0.10 0.96 7.55 9.97 7.28 4.00 5.76 -93.31%
DY 0.00 0.00 6.85 4.85 5.67 0.00 5.86 -
P/NAPS 1.34 1.24 1.14 1.13 1.50 1.54 1.48 -6.41%

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