[CCM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.94%
YoY- -50.77%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 592,937 399,487 393,758 360,855 357,651 285,004 311,188 53.75%
PBT 41,209 30,143 33,528 28,180 23,949 19,894 15,160 94.89%
Tax -10,087 -10,545 -925 -8,812 -6,138 -6,077 572 -
NP 31,122 19,598 32,603 19,368 17,811 13,817 15,732 57.65%
-
NP to SH 29,679 11,649 26,996 13,476 12,485 9,761 12,058 82.39%
-
Tax Rate 24.48% 34.98% 2.76% 31.27% 25.63% 30.55% -3.77% -
Total Cost 561,815 379,889 361,155 341,487 339,840 271,187 295,456 53.54%
-
Net Worth 757,076 757,789 737,704 723,198 712,865 748,735 385,958 56.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 32,216 - 39,875 - 23,630 - 57,893 -32.36%
Div Payout % 108.55% - 147.71% - 189.27% - 480.13% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 757,076 757,789 737,704 723,198 712,865 748,735 385,958 56.76%
NOSH 402,700 403,079 398,759 395,190 393,848 392,008 385,958 2.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.25% 4.91% 8.28% 5.37% 4.98% 4.85% 5.06% -
ROE 3.92% 1.54% 3.66% 1.86% 1.75% 1.30% 3.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 147.24 99.11 98.75 91.31 90.81 72.70 80.63 49.45%
EPS 7.37 2.89 6.77 3.41 3.17 2.49 2.96 83.80%
DPS 8.00 0.00 10.00 0.00 6.00 0.00 15.00 -34.25%
NAPS 1.88 1.88 1.85 1.83 1.81 1.91 1.00 52.38%
Adjusted Per Share Value based on latest NOSH - 395,190
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 353.58 238.22 234.80 215.18 213.27 169.95 185.57 53.75%
EPS 17.70 6.95 16.10 8.04 7.45 5.82 7.19 82.41%
DPS 19.21 0.00 23.78 0.00 14.09 0.00 34.52 -32.36%
NAPS 4.5146 4.5188 4.3991 4.3126 4.2509 4.4648 2.3015 56.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.84 2.66 2.87 2.97 3.24 3.36 3.28 -
P/RPS 1.93 2.68 2.91 3.25 3.57 4.62 4.07 -39.21%
P/EPS 38.53 92.04 42.39 87.10 102.21 134.94 104.99 -48.77%
EY 2.60 1.09 2.36 1.15 0.98 0.74 0.95 95.77%
DY 2.82 0.00 3.48 0.00 1.85 0.00 4.57 -27.54%
P/NAPS 1.51 1.41 1.55 1.62 1.79 1.76 3.28 -40.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 01/03/07 -
Price 2.82 2.89 2.73 2.84 2.90 3.18 3.12 -
P/RPS 1.92 2.92 2.76 3.11 3.19 4.37 3.87 -37.35%
P/EPS 38.26 100.00 40.32 83.28 91.48 127.71 99.87 -47.28%
EY 2.61 1.00 2.48 1.20 1.09 0.78 1.00 89.67%
DY 2.84 0.00 3.66 0.00 2.07 0.00 4.81 -29.64%
P/NAPS 1.50 1.54 1.48 1.55 1.60 1.66 3.12 -38.65%

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