[CCM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 3.01%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,165,459 2,028,405 1,747,037 1,511,751 1,397,268 1,314,698 1,256,242 43.52%
PBT 120,268 155,541 133,060 115,800 105,551 87,183 97,542 14.91%
Tax -34,767 -40,823 -30,369 -26,420 -21,952 -20,455 -17,883 55.45%
NP 85,501 114,718 102,691 89,380 83,599 66,728 79,659 4.80%
-
NP to SH 65,026 93,249 81,800 64,606 62,718 47,780 61,679 3.56%
-
Tax Rate 28.91% 26.25% 22.82% 22.82% 20.80% 23.46% 18.33% -
Total Cost 2,079,958 1,913,687 1,644,346 1,422,371 1,313,669 1,247,970 1,176,583 45.95%
-
Net Worth 764,829 785,197 757,076 757,789 737,704 395,190 712,865 4.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 59,414 72,091 72,091 63,506 63,506 81,524 81,524 -18.93%
Div Payout % 91.37% 77.31% 88.13% 98.30% 101.26% 170.63% 132.18% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 764,829 785,197 757,076 757,789 737,704 395,190 712,865 4.78%
NOSH 408,999 402,665 402,700 403,079 398,759 395,190 393,848 2.53%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.95% 5.66% 5.88% 5.91% 5.98% 5.08% 6.34% -
ROE 8.50% 11.88% 10.80% 8.53% 8.50% 12.09% 8.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 529.45 503.74 433.83 375.05 350.40 332.67 318.97 39.97%
EPS 15.90 23.16 20.31 16.03 15.73 12.09 15.66 1.01%
DPS 14.65 18.00 18.00 15.76 16.00 20.63 20.70 -20.50%
NAPS 1.87 1.95 1.88 1.88 1.85 1.00 1.81 2.18%
Adjusted Per Share Value based on latest NOSH - 403,079
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,291.30 1,209.57 1,041.79 901.48 833.21 783.98 749.12 43.52%
EPS 38.78 55.61 48.78 38.53 37.40 28.49 36.78 3.57%
DPS 35.43 42.99 42.99 37.87 37.87 48.61 48.61 -18.93%
NAPS 4.5608 4.6823 4.5146 4.5188 4.3991 2.3566 4.2509 4.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.20 2.68 2.84 2.66 2.87 2.97 3.24 -
P/RPS 0.42 0.53 0.65 0.71 0.82 0.89 1.02 -44.50%
P/EPS 13.84 11.57 13.98 16.60 18.25 24.57 20.69 -23.42%
EY 7.23 8.64 7.15 6.03 5.48 4.07 4.83 30.69%
DY 6.66 6.72 6.34 5.92 5.57 6.95 6.39 2.78%
P/NAPS 1.18 1.37 1.51 1.41 1.55 2.97 1.79 -24.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 27/05/08 28/02/08 28/11/07 28/08/07 -
Price 2.14 2.20 2.82 2.89 2.73 2.84 2.90 -
P/RPS 0.40 0.44 0.65 0.77 0.78 0.85 0.91 -42.04%
P/EPS 13.46 9.50 13.88 18.03 17.36 23.49 18.52 -19.08%
EY 7.43 10.53 7.20 5.55 5.76 4.26 5.40 23.58%
DY 6.85 8.18 6.38 5.45 5.86 7.26 7.14 -2.71%
P/NAPS 1.14 1.13 1.50 1.54 1.48 2.84 1.60 -20.14%

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