[CCM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.0%
YoY- 95.16%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,939,044 2,109,070 2,165,459 2,028,405 1,747,037 1,511,751 1,397,268 24.43%
PBT 56,260 97,908 120,268 155,541 133,060 115,800 105,551 -34.28%
Tax -17,106 -27,854 -34,767 -40,823 -30,369 -26,420 -21,952 -15.33%
NP 39,154 70,054 85,501 114,718 102,691 89,380 83,599 -39.71%
-
NP to SH 24,196 55,638 65,026 93,249 81,800 64,606 62,718 -47.03%
-
Tax Rate 30.41% 28.45% 28.91% 26.25% 22.82% 22.82% 20.80% -
Total Cost 1,899,890 2,039,016 2,079,958 1,913,687 1,644,346 1,422,371 1,313,669 27.91%
-
Net Worth 753,281 759,049 764,829 785,197 757,076 757,789 737,704 1.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 27,198 59,414 59,414 72,091 72,091 63,506 63,506 -43.21%
Div Payout % 112.41% 106.79% 91.37% 77.31% 88.13% 98.30% 101.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 753,281 759,049 764,829 785,197 757,076 757,789 737,704 1.40%
NOSH 400,681 403,749 408,999 402,665 402,700 403,079 398,759 0.32%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.02% 3.32% 3.95% 5.66% 5.88% 5.91% 5.98% -
ROE 3.21% 7.33% 8.50% 11.88% 10.80% 8.53% 8.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 483.94 522.37 529.45 503.74 433.83 375.05 350.40 24.04%
EPS 6.04 13.78 15.90 23.16 20.31 16.03 15.73 -47.20%
DPS 6.79 14.65 14.65 18.00 18.00 15.76 16.00 -43.55%
NAPS 1.88 1.88 1.87 1.95 1.88 1.88 1.85 1.07%
Adjusted Per Share Value based on latest NOSH - 402,665
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,156.29 1,257.67 1,291.30 1,209.57 1,041.79 901.48 833.21 24.44%
EPS 14.43 33.18 38.78 55.61 48.78 38.53 37.40 -47.03%
DPS 16.22 35.43 35.43 42.99 42.99 37.87 37.87 -43.20%
NAPS 4.4919 4.5263 4.5608 4.6823 4.5146 4.5188 4.3991 1.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.33 2.06 2.20 2.68 2.84 2.66 2.87 -
P/RPS 0.48 0.39 0.42 0.53 0.65 0.71 0.82 -30.04%
P/EPS 38.58 14.95 13.84 11.57 13.98 16.60 18.25 64.79%
EY 2.59 6.69 7.23 8.64 7.15 6.03 5.48 -39.35%
DY 2.91 7.11 6.66 6.72 6.34 5.92 5.57 -35.15%
P/NAPS 1.24 1.10 1.18 1.37 1.51 1.41 1.55 -13.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 25/02/09 27/11/08 28/08/08 27/05/08 28/02/08 -
Price 2.51 2.33 2.14 2.20 2.82 2.89 2.73 -
P/RPS 0.52 0.45 0.40 0.44 0.65 0.77 0.78 -23.70%
P/EPS 41.57 16.91 13.46 9.50 13.88 18.03 17.36 79.08%
EY 2.41 5.91 7.43 10.53 7.20 5.55 5.76 -44.08%
DY 2.70 6.29 6.85 8.18 6.38 5.45 5.86 -40.37%
P/NAPS 1.34 1.24 1.14 1.13 1.50 1.54 1.48 -6.41%

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