[CCM] QoQ TTM 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- 31.26%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,028,405 1,747,037 1,511,751 1,397,268 1,314,698 1,256,242 1,156,884 45.25%
PBT 155,541 133,060 115,800 105,551 87,183 97,542 108,792 26.82%
Tax -40,823 -30,369 -26,420 -21,952 -20,455 -17,883 -17,739 74.04%
NP 114,718 102,691 89,380 83,599 66,728 79,659 91,053 16.60%
-
NP to SH 93,249 81,800 64,606 62,718 47,780 61,679 74,048 16.56%
-
Tax Rate 26.25% 22.82% 22.82% 20.80% 23.46% 18.33% 16.31% -
Total Cost 1,913,687 1,644,346 1,422,371 1,313,669 1,247,970 1,176,583 1,065,831 47.56%
-
Net Worth 785,197 757,076 757,789 737,704 395,190 712,865 748,735 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 72,091 72,091 63,506 63,506 81,524 81,524 92,413 -15.21%
Div Payout % 77.31% 88.13% 98.30% 101.26% 170.63% 132.18% 124.80% -
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 785,197 757,076 757,789 737,704 395,190 712,865 748,735 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 5.66% 5.88% 5.91% 5.98% 5.08% 6.34% 7.87% -
ROE 11.88% 10.80% 8.53% 8.50% 12.09% 8.65% 9.89% -
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 503.74 433.83 375.05 350.40 332.67 318.97 295.12 42.68%
EPS 23.16 20.31 16.03 15.73 12.09 15.66 18.89 14.50%
DPS 18.00 18.00 15.76 16.00 20.63 20.70 23.57 -16.40%
NAPS 1.95 1.88 1.88 1.85 1.00 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 1,209.57 1,041.79 901.48 833.21 783.98 749.12 689.87 45.25%
EPS 55.61 48.78 38.53 37.40 28.49 36.78 44.16 16.56%
DPS 42.99 42.99 37.87 37.87 48.61 48.61 55.11 -15.22%
NAPS 4.6823 4.5146 4.5188 4.3991 2.3566 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 0.53 0.65 0.71 0.82 0.89 1.02 1.14 -39.90%
P/EPS 11.57 13.98 16.60 18.25 24.57 20.69 17.79 -24.87%
EY 8.64 7.15 6.03 5.48 4.07 4.83 5.62 33.10%
DY 6.72 6.34 5.92 5.57 6.95 6.39 7.02 -2.86%
P/NAPS 1.37 1.51 1.41 1.55 2.97 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 0.44 0.65 0.77 0.78 0.85 0.91 1.08 -44.95%
P/EPS 9.50 13.88 18.03 17.36 23.49 18.52 16.83 -31.62%
EY 10.53 7.20 5.55 5.76 4.26 5.40 5.94 46.32%
DY 8.18 6.38 5.45 5.86 7.26 7.14 7.41 6.79%
P/NAPS 1.13 1.50 1.54 1.48 2.84 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