[CCM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.52%
YoY- -80.59%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,571,809 1,169,595 766,009 343,098 2,165,459 1,634,647 992,424 35.75%
PBT 15,579 25,835 7,344 7,783 120,268 122,013 71,352 -63.63%
Tax -10,511 -9,979 -2,971 -3,632 -34,767 -39,898 -20,632 -36.13%
NP 5,068 15,856 4,373 4,151 85,501 82,115 50,720 -78.37%
-
NP to SH -5,820 6,961 498 2,261 65,026 66,253 41,328 -
-
Tax Rate 67.47% 38.63% 40.45% 46.67% 28.91% 32.70% 28.92% -
Total Cost 1,566,741 1,153,739 761,636 338,947 2,079,958 1,552,532 941,704 40.27%
-
Net Worth 727,499 736,337 780,200 759,049 752,932 785,369 757,277 -2.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 32,333 - - - 58,986 32,220 32,224 0.22%
Div Payout % 0.00% - - - 90.71% 48.63% 77.97% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 727,499 736,337 780,200 759,049 752,932 785,369 757,277 -2.63%
NOSH 404,166 402,369 415,000 403,749 402,637 402,753 402,807 0.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.32% 1.36% 0.57% 1.21% 3.95% 5.02% 5.11% -
ROE -0.80% 0.95% 0.06% 0.30% 8.64% 8.44% 5.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 388.90 290.68 184.58 84.98 537.82 405.87 246.38 35.45%
EPS -1.44 1.73 0.12 0.56 16.15 16.45 10.26 -
DPS 8.00 0.00 0.00 0.00 14.65 8.00 8.00 0.00%
NAPS 1.80 1.83 1.88 1.88 1.87 1.95 1.88 -2.84%
Adjusted Per Share Value based on latest NOSH - 403,749
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 937.30 697.45 456.78 204.60 1,291.30 974.77 591.80 35.76%
EPS -3.47 4.15 0.30 1.35 38.78 39.51 24.64 -
DPS 19.28 0.00 0.00 0.00 35.17 19.21 19.22 0.20%
NAPS 4.3382 4.3909 4.6525 4.5263 4.4899 4.6833 4.5158 -2.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.28 2.70 2.33 2.06 2.20 2.68 2.84 -
P/RPS 0.59 0.93 1.26 2.42 0.41 0.66 1.15 -35.83%
P/EPS -158.33 156.07 1,941.67 367.86 13.62 16.29 27.68 -
EY -0.63 0.64 0.05 0.27 7.34 6.14 3.61 -
DY 3.51 0.00 0.00 0.00 6.66 2.99 2.82 15.66%
P/NAPS 1.27 1.48 1.24 1.10 1.18 1.37 1.51 -10.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 27/05/09 25/02/09 27/11/08 28/08/08 -
Price 2.20 2.34 2.51 2.33 2.14 2.20 2.82 -
P/RPS 0.57 0.81 1.36 2.74 0.40 0.54 1.14 -36.92%
P/EPS -152.78 135.26 2,091.67 416.07 13.25 13.37 27.49 -
EY -0.65 0.74 0.05 0.24 7.55 7.48 3.64 -
DY 3.64 0.00 0.00 0.00 6.85 3.64 2.84 17.93%
P/NAPS 1.22 1.28 1.34 1.24 1.14 1.13 1.50 -12.83%

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