[CCM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -81.43%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,165,459 1,634,647 992,424 399,487 1,397,268 1,003,510 642,655 123.93%
PBT 120,268 122,013 71,352 30,143 105,551 72,023 43,843 95.36%
Tax -34,767 -39,898 -20,632 -10,545 -21,952 -21,027 -12,215 100.20%
NP 85,501 82,115 50,720 19,598 83,599 50,996 31,628 93.47%
-
NP to SH 65,026 66,253 41,328 11,649 62,718 35,722 22,246 103.77%
-
Tax Rate 28.91% 32.70% 28.92% 34.98% 20.80% 29.19% 27.86% -
Total Cost 2,079,958 1,552,532 941,704 379,889 1,313,669 952,514 611,027 125.45%
-
Net Worth 752,932 785,369 757,277 757,789 737,624 723,934 712,659 3.71%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 58,986 32,220 32,224 - 63,794 23,735 23,624 83.53%
Div Payout % 90.71% 48.63% 77.97% - 101.72% 66.45% 106.19% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 752,932 785,369 757,277 757,789 737,624 723,934 712,659 3.71%
NOSH 402,637 402,753 402,807 403,079 398,715 395,592 393,734 1.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.95% 5.02% 5.11% 4.91% 5.98% 5.08% 4.92% -
ROE 8.64% 8.44% 5.46% 1.54% 8.50% 4.93% 3.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 537.82 405.87 246.38 99.11 350.44 253.67 163.22 120.63%
EPS 16.15 16.45 10.26 2.89 15.73 9.03 5.65 100.77%
DPS 14.65 8.00 8.00 0.00 16.00 6.00 6.00 80.83%
NAPS 1.87 1.95 1.88 1.88 1.85 1.83 1.81 2.18%
Adjusted Per Share Value based on latest NOSH - 403,079
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,291.30 974.77 591.80 238.22 833.21 598.41 383.23 123.93%
EPS 38.78 39.51 24.64 6.95 37.40 21.30 13.27 103.74%
DPS 35.17 19.21 19.22 0.00 38.04 14.15 14.09 83.50%
NAPS 4.4899 4.6833 4.5158 4.5188 4.3986 4.3169 4.2497 3.71%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.20 2.68 2.84 2.66 2.87 2.97 3.24 -
P/RPS 0.41 0.66 1.15 2.68 0.82 1.17 1.99 -64.94%
P/EPS 13.62 16.29 27.68 92.04 18.25 32.89 57.35 -61.48%
EY 7.34 6.14 3.61 1.09 5.48 3.04 1.74 159.93%
DY 6.66 2.99 2.82 0.00 5.57 2.02 1.85 133.98%
P/NAPS 1.18 1.37 1.51 1.41 1.55 1.62 1.79 -24.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 -
Price 2.14 2.20 2.82 2.89 2.73 2.84 2.90 -
P/RPS 0.40 0.54 1.14 2.92 0.78 1.12 1.78 -62.87%
P/EPS 13.25 13.37 27.49 100.00 17.36 31.45 51.33 -59.29%
EY 7.55 7.48 3.64 1.00 5.76 3.18 1.95 145.56%
DY 6.85 3.64 2.84 0.00 5.86 2.11 2.07 121.26%
P/NAPS 1.14 1.13 1.50 1.54 1.48 1.55 1.60 -20.14%

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