[CCM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 309.34%
YoY- 150.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,626,222 1,590,752 1,639,039 1,573,385 1,583,322 1,474,732 1,571,809 2.30%
PBT 69,832 58,280 59,200 53,664 33,528 12,244 15,579 172.60%
Tax -27,604 -21,504 -26,129 -19,322 -18,480 -6,528 -10,511 90.68%
NP 42,228 36,776 33,071 34,341 15,048 5,716 5,068 312.59%
-
NP to SH 25,594 24,800 15,372 23,266 5,684 3,384 -5,820 -
-
Tax Rate 39.53% 36.90% 44.14% 36.01% 55.12% 53.32% 67.47% -
Total Cost 1,583,994 1,553,976 1,605,968 1,539,044 1,568,274 1,469,016 1,566,741 0.73%
-
Net Worth 777,539 765,882 757,726 720,672 740,521 745,285 727,499 4.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,737 - - - 32,333 -
Div Payout % - - 69.85% - - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 777,539 765,882 757,726 720,672 740,521 745,285 727,499 4.54%
NOSH 404,968 405,228 405,201 404,872 400,281 402,857 404,166 0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.60% 2.31% 2.02% 2.18% 0.95% 0.39% 0.32% -
ROE 3.29% 3.24% 2.03% 3.23% 0.77% 0.45% -0.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 401.57 392.56 404.50 388.61 395.55 366.07 388.90 2.16%
EPS 6.32 6.12 3.80 5.75 1.42 0.84 -1.44 -
DPS 0.00 0.00 2.65 0.00 0.00 0.00 8.00 -
NAPS 1.92 1.89 1.87 1.78 1.85 1.85 1.80 4.40%
Adjusted Per Share Value based on latest NOSH - 404,653
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 969.74 948.59 977.39 938.24 944.16 879.41 937.30 2.30%
EPS 15.26 14.79 9.17 13.87 3.39 2.02 -3.47 -
DPS 0.00 0.00 6.40 0.00 0.00 0.00 19.28 -
NAPS 4.6366 4.5671 4.5185 4.2975 4.4159 4.4443 4.3382 4.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.68 1.76 1.81 2.02 2.15 2.20 2.28 -
P/RPS 0.42 0.45 0.45 0.52 0.54 0.60 0.59 -20.32%
P/EPS 26.58 28.76 47.71 35.15 151.41 261.90 -158.33 -
EY 3.76 3.48 2.10 2.84 0.66 0.38 -0.63 -
DY 0.00 0.00 1.46 0.00 0.00 0.00 3.51 -
P/NAPS 0.88 0.93 0.97 1.13 1.16 1.19 1.27 -21.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 27/05/11 25/02/11 30/11/10 26/08/10 27/05/10 25/02/10 -
Price 1.44 1.70 1.78 1.98 2.02 2.17 2.20 -
P/RPS 0.36 0.43 0.44 0.51 0.51 0.59 0.57 -26.44%
P/EPS 22.78 27.78 46.92 34.45 142.25 258.33 -152.78 -
EY 4.39 3.60 2.13 2.90 0.70 0.39 -0.65 -
DY 0.00 0.00 1.49 0.00 0.00 0.00 3.64 -
P/NAPS 0.75 0.90 0.95 1.11 1.09 1.17 1.22 -27.76%

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