[CCM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.91%
YoY- 364.12%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,207,383 813,111 397,688 1,639,039 1,180,039 791,661 368,683 120.36%
PBT 47,788 34,916 14,570 59,200 40,248 16,764 3,061 523.60%
Tax -22,246 -13,802 -5,376 -26,129 -14,492 -9,240 -1,632 469.72%
NP 25,542 21,114 9,194 33,071 25,756 7,524 1,429 582.42%
-
NP to SH 12,813 12,797 6,200 15,372 17,450 2,842 846 511.13%
-
Tax Rate 46.55% 39.53% 36.90% 44.14% 36.01% 55.12% 53.32% -
Total Cost 1,181,841 791,997 388,494 1,605,968 1,154,283 784,137 367,254 117.81%
-
Net Worth 767,971 777,539 765,882 757,726 720,672 740,521 745,285 2.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 10,737 - - - -
Div Payout % - - - 69.85% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 767,971 777,539 765,882 757,726 720,672 740,521 745,285 2.01%
NOSH 404,195 404,968 405,228 405,201 404,872 400,281 402,857 0.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.12% 2.60% 2.31% 2.02% 2.18% 0.95% 0.39% -
ROE 1.67% 1.65% 0.81% 2.03% 2.42% 0.38% 0.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 298.71 200.78 98.14 404.50 291.46 197.78 91.52 119.87%
EPS 3.17 3.16 1.53 3.80 4.31 0.71 0.21 509.78%
DPS 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
NAPS 1.90 1.92 1.89 1.87 1.78 1.85 1.85 1.79%
Adjusted Per Share Value based on latest NOSH - 403,493
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 719.98 484.87 237.15 977.39 703.68 472.08 219.85 120.36%
EPS 7.64 7.63 3.70 9.17 10.41 1.69 0.50 514.74%
DPS 0.00 0.00 0.00 6.40 0.00 0.00 0.00 -
NAPS 4.5795 4.6366 4.5671 4.5185 4.2975 4.4159 4.4443 2.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.22 1.68 1.76 1.81 2.02 2.15 2.20 -
P/RPS 0.41 0.84 1.79 0.45 0.69 1.09 2.40 -69.17%
P/EPS 38.49 53.16 115.03 47.71 46.87 302.82 1,047.62 -88.92%
EY 2.60 1.88 0.87 2.10 2.13 0.33 0.10 775.90%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.93 0.97 1.13 1.16 1.19 -33.84%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 19/08/11 27/05/11 25/02/11 30/11/10 26/08/10 27/05/10 -
Price 1.77 1.44 1.70 1.78 1.98 2.02 2.17 -
P/RPS 0.59 0.72 1.73 0.44 0.68 1.02 2.37 -60.39%
P/EPS 55.84 45.57 111.11 46.92 45.94 284.51 1,033.33 -85.68%
EY 1.79 2.19 0.90 2.13 2.18 0.35 0.10 583.08%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.93 0.75 0.90 0.95 1.11 1.09 1.17 -14.17%

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