[CCM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -24.31%
YoY- -113.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,639,039 1,582,253 1,597,461 1,597,394 1,571,809 1,700,407 1,939,044 -10.57%
PBT 59,200 29,992 24,999 10,857 15,579 24,090 56,260 3.44%
Tax -26,129 -15,024 -16,780 -8,511 -10,511 -4,848 -17,106 32.53%
NP 33,071 14,968 8,219 2,346 5,068 19,242 39,154 -10.61%
-
NP to SH 15,372 4,669 -3,476 -7,235 -5,820 5,734 24,196 -26.03%
-
Tax Rate 44.14% 50.09% 67.12% 78.39% 67.47% 20.12% 30.41% -
Total Cost 1,605,968 1,567,285 1,589,242 1,595,048 1,566,741 1,681,165 1,899,890 -10.57%
-
Net Worth 742,428 720,283 738,520 745,285 725,734 739,205 753,281 -0.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,692 32,254 32,254 32,254 32,254 27,198 27,198 -46.24%
Div Payout % 69.56% 690.83% 0.00% 0.00% 0.00% 474.34% 112.41% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 742,428 720,283 738,520 745,285 725,734 739,205 753,281 -0.96%
NOSH 403,493 404,653 399,200 402,857 403,186 403,937 400,681 0.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.02% 0.95% 0.51% 0.15% 0.32% 1.13% 2.02% -
ROE 2.07% 0.65% -0.47% -0.97% -0.80% 0.78% 3.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 406.21 391.01 400.17 396.52 389.85 420.96 483.94 -10.98%
EPS 3.81 1.15 -0.87 -1.80 -1.44 1.42 6.04 -26.38%
DPS 2.65 8.00 8.00 8.00 8.00 6.65 6.79 -46.50%
NAPS 1.84 1.78 1.85 1.85 1.80 1.83 1.88 -1.41%
Adjusted Per Share Value based on latest NOSH - 402,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 977.39 943.52 952.59 952.55 937.30 1,013.98 1,156.29 -10.57%
EPS 9.17 2.78 -2.07 -4.31 -3.47 3.42 14.43 -26.02%
DPS 6.38 19.23 19.23 19.23 19.23 16.22 16.22 -46.22%
NAPS 4.4272 4.2952 4.4039 4.4443 4.3277 4.408 4.4919 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.81 2.02 2.15 2.20 2.28 2.70 2.33 -
P/RPS 0.45 0.52 0.54 0.55 0.58 0.64 0.48 -4.20%
P/EPS 47.51 175.07 -246.92 -122.50 -157.95 190.20 38.58 14.84%
EY 2.10 0.57 -0.40 -0.82 -0.63 0.53 2.59 -13.01%
DY 1.46 3.96 3.72 3.64 3.51 2.46 2.91 -36.78%
P/NAPS 0.98 1.13 1.16 1.19 1.27 1.48 1.24 -14.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 27/05/10 25/02/10 24/11/09 27/08/09 -
Price 1.78 1.98 2.02 2.17 2.20 2.34 2.51 -
P/RPS 0.44 0.51 0.50 0.55 0.56 0.56 0.52 -10.51%
P/EPS 46.72 171.60 -231.99 -120.83 -152.41 164.84 41.57 8.07%
EY 2.14 0.58 -0.43 -0.83 -0.66 0.61 2.41 -7.59%
DY 1.49 4.04 3.96 3.69 3.64 2.84 2.70 -32.64%
P/NAPS 0.97 1.11 1.09 1.17 1.22 1.28 1.34 -19.33%

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