[CCM] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 100.33%
YoY- 123.88%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 642,223 592,937 399,487 393,758 360,855 357,651 285,004 71.62%
PBT 50,661 41,209 30,143 33,528 28,180 23,949 19,894 86.16%
Tax -19,266 -10,087 -10,545 -925 -8,812 -6,138 -6,077 115.35%
NP 31,395 31,122 19,598 32,603 19,368 17,811 13,817 72.57%
-
NP to SH 24,925 29,679 11,649 26,996 13,476 12,485 9,761 86.50%
-
Tax Rate 38.03% 24.48% 34.98% 2.76% 31.27% 25.63% 30.55% -
Total Cost 610,828 561,815 379,889 361,155 341,487 339,840 271,187 71.57%
-
Net Worth 785,197 757,076 757,789 737,704 723,198 712,865 748,735 3.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 32,216 - 39,875 - 23,630 - -
Div Payout % - 108.55% - 147.71% - 189.27% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 785,197 757,076 757,789 737,704 723,198 712,865 748,735 3.21%
NOSH 402,665 402,700 403,079 398,759 395,190 393,848 392,008 1.79%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.89% 5.25% 4.91% 8.28% 5.37% 4.98% 4.85% -
ROE 3.17% 3.92% 1.54% 3.66% 1.86% 1.75% 1.30% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 159.49 147.24 99.11 98.75 91.31 90.81 72.70 68.59%
EPS 6.19 7.37 2.89 6.77 3.41 3.17 2.49 83.20%
DPS 0.00 8.00 0.00 10.00 0.00 6.00 0.00 -
NAPS 1.95 1.88 1.88 1.85 1.83 1.81 1.91 1.38%
Adjusted Per Share Value based on latest NOSH - 398,759
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 382.97 353.58 238.22 234.80 215.18 213.27 169.95 71.62%
EPS 14.86 17.70 6.95 16.10 8.04 7.45 5.82 86.49%
DPS 0.00 19.21 0.00 23.78 0.00 14.09 0.00 -
NAPS 4.6823 4.5146 4.5188 4.3991 4.3126 4.2509 4.4648 3.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.68 2.84 2.66 2.87 2.97 3.24 3.36 -
P/RPS 1.68 1.93 2.68 2.91 3.25 3.57 4.62 -48.95%
P/EPS 43.30 38.53 92.04 42.39 87.10 102.21 134.94 -53.03%
EY 2.31 2.60 1.09 2.36 1.15 0.98 0.74 113.15%
DY 0.00 2.82 0.00 3.48 0.00 1.85 0.00 -
P/NAPS 1.37 1.51 1.41 1.55 1.62 1.79 1.76 -15.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 08/06/07 -
Price 2.20 2.82 2.89 2.73 2.84 2.90 3.18 -
P/RPS 1.38 1.92 2.92 2.76 3.11 3.19 4.37 -53.52%
P/EPS 35.54 38.26 100.00 40.32 83.28 91.48 127.71 -57.27%
EY 2.81 2.61 1.00 2.48 1.20 1.09 0.78 134.45%
DY 0.00 2.84 0.00 3.66 0.00 2.07 0.00 -
P/NAPS 1.13 1.50 1.54 1.48 1.55 1.60 1.66 -22.56%

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