[CCM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.2%
YoY- 350.28%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,169,740 1,367,114 1,521,946 1,626,222 1,583,322 1,532,018 1,984,848 -8.43%
PBT 25,464 50,218 53,358 69,832 33,528 14,688 142,704 -24.95%
Tax -5,618 -14,868 -16,562 -27,604 -18,480 -5,942 -41,264 -28.26%
NP 19,846 35,350 36,796 42,228 15,048 8,746 101,440 -23.79%
-
NP to SH 11,788 17,402 19,570 25,594 5,684 996 82,656 -27.70%
-
Tax Rate 22.06% 29.61% 31.04% 39.53% 55.12% 40.45% 28.92% -
Total Cost 1,149,894 1,331,764 1,485,150 1,583,994 1,568,274 1,523,272 1,883,408 -7.89%
-
Net Worth 817,849 856,361 756,113 777,539 740,521 780,200 757,277 1.29%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 19,691 - - - - 64,449 -
Div Payout % - 113.16% - - - - 77.97% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 817,849 856,361 756,113 777,539 740,521 780,200 757,277 1.29%
NOSH 456,899 457,947 404,338 404,968 400,281 415,000 402,807 2.12%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.70% 2.59% 2.42% 2.60% 0.95% 0.57% 5.11% -
ROE 1.44% 2.03% 2.59% 3.29% 0.77% 0.13% 10.91% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 256.02 298.53 376.40 401.57 395.55 369.16 492.75 -10.33%
EPS 2.58 3.80 4.84 6.32 1.42 0.24 20.52 -29.20%
DPS 0.00 4.30 0.00 0.00 0.00 0.00 16.00 -
NAPS 1.79 1.87 1.87 1.92 1.85 1.88 1.88 -0.81%
Adjusted Per Share Value based on latest NOSH - 404,723
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 697.54 815.23 907.56 969.74 944.16 913.57 1,183.60 -8.43%
EPS 7.03 10.38 11.67 15.26 3.39 0.59 49.29 -27.70%
DPS 0.00 11.74 0.00 0.00 0.00 0.00 38.43 -
NAPS 4.877 5.1066 4.5088 4.6366 4.4159 4.6525 4.5158 1.29%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.10 1.15 1.48 1.68 2.15 2.33 2.84 -
P/RPS 0.43 0.39 0.39 0.42 0.54 0.63 0.58 -4.86%
P/EPS 42.64 30.26 30.58 26.58 151.41 970.83 13.84 20.61%
EY 2.35 3.30 3.27 3.76 0.66 0.10 7.23 -17.07%
DY 0.00 3.74 0.00 0.00 0.00 0.00 5.63 -
P/NAPS 0.61 0.61 0.79 0.88 1.16 1.24 1.51 -14.01%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 29/08/13 17/08/12 19/08/11 26/08/10 27/08/09 28/08/08 -
Price 1.10 1.05 1.43 1.44 2.02 2.51 2.82 -
P/RPS 0.43 0.35 0.38 0.36 0.51 0.68 0.57 -4.58%
P/EPS 42.64 27.63 29.55 22.78 142.25 1,045.83 13.74 20.76%
EY 2.35 3.62 3.38 4.39 0.70 0.10 7.28 -17.16%
DY 0.00 4.10 0.00 0.00 0.00 0.00 5.67 -
P/NAPS 0.61 0.56 0.76 0.75 1.09 1.34 1.50 -13.91%

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