[CCM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.13%
YoY- -26.57%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 760,973 357,878 1,610,187 1,207,383 813,111 397,688 1,639,039 -40.06%
PBT 26,679 15,957 57,676 47,788 34,916 14,570 59,200 -41.24%
Tax -8,281 -5,645 -18,437 -22,246 -13,802 -5,376 -26,129 -53.54%
NP 18,398 10,312 39,239 25,542 21,114 9,194 33,071 -32.38%
-
NP to SH 9,785 6,725 22,272 12,813 12,797 6,200 15,372 -26.02%
-
Tax Rate 31.04% 35.38% 31.97% 46.55% 39.53% 36.90% 44.14% -
Total Cost 742,575 347,566 1,570,948 1,181,841 791,997 388,494 1,605,968 -40.23%
-
Net Worth 756,113 757,575 748,368 767,971 777,539 765,882 757,726 -0.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 11,569 - - - 10,737 -
Div Payout % - - 51.95% - - - 69.85% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 756,113 757,575 748,368 767,971 777,539 765,882 757,726 -0.14%
NOSH 404,338 405,120 404,523 404,195 404,968 405,228 405,201 -0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.42% 2.88% 2.44% 2.12% 2.60% 2.31% 2.02% -
ROE 1.29% 0.89% 2.98% 1.67% 1.65% 0.81% 2.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 188.20 88.34 398.05 298.71 200.78 98.14 404.50 -39.98%
EPS 2.42 1.66 5.50 3.17 3.16 1.53 3.80 -25.99%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 2.65 -
NAPS 1.87 1.87 1.85 1.90 1.92 1.89 1.87 0.00%
Adjusted Per Share Value based on latest NOSH - 404,723
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 453.78 213.41 960.18 719.98 484.87 237.15 977.39 -40.06%
EPS 5.83 4.01 13.28 7.64 7.63 3.70 9.17 -26.08%
DPS 0.00 0.00 6.90 0.00 0.00 0.00 6.40 -
NAPS 4.5088 4.5176 4.4626 4.5795 4.6366 4.5671 4.5185 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.48 1.50 1.53 1.22 1.68 1.76 1.81 -
P/RPS 0.79 1.70 0.38 0.41 0.84 1.79 0.45 45.57%
P/EPS 61.16 90.36 27.79 38.49 53.16 115.03 47.71 18.02%
EY 1.64 1.11 3.60 2.60 1.88 0.87 2.10 -15.20%
DY 0.00 0.00 1.87 0.00 0.00 0.00 1.46 -
P/NAPS 0.79 0.80 0.83 0.64 0.88 0.93 0.97 -12.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 21/05/12 29/02/12 22/11/11 19/08/11 27/05/11 25/02/11 -
Price 1.43 1.42 1.56 1.77 1.44 1.70 1.78 -
P/RPS 0.76 1.61 0.39 0.59 0.72 1.73 0.44 44.00%
P/EPS 59.09 85.54 28.33 55.84 45.57 111.11 46.92 16.63%
EY 1.69 1.17 3.53 1.79 2.19 0.90 2.13 -14.30%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.49 -
P/NAPS 0.76 0.76 0.84 0.93 0.75 0.90 0.95 -13.83%

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