[CCM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.05%
YoY- -61.26%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,573,385 1,559,460 2,179,529 1,338,013 1,065,162 814,773 681,745 14.94%
PBT 53,664 34,446 162,684 96,030 164,277 134,880 205,242 -20.02%
Tax -19,322 -13,305 -53,197 -28,036 -23,886 -21,376 -20,070 -0.63%
NP 34,341 21,141 109,486 67,994 140,390 113,504 185,172 -24.47%
-
NP to SH 23,266 9,281 88,337 47,629 122,952 98,733 185,172 -29.21%
-
Tax Rate 36.01% 38.63% 32.70% 29.20% 14.54% 15.85% 9.78% -
Total Cost 1,539,044 1,538,318 2,070,042 1,270,018 924,772 701,269 496,573 20.73%
-
Net Worth 720,672 736,337 785,369 723,934 720,301 642,937 579,870 3.68%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 42,960 31,647 46,222 29,904 33,825 -
Div Payout % - - 48.63% 66.45% 37.59% 30.29% 18.27% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 720,672 736,337 785,369 723,934 720,301 642,937 579,870 3.68%
NOSH 404,872 402,369 402,753 395,592 385,187 373,801 362,419 1.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.18% 1.36% 5.02% 5.08% 13.18% 13.93% 27.16% -
ROE 3.23% 1.26% 11.25% 6.58% 17.07% 15.36% 31.93% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 388.61 387.57 541.16 338.23 276.53 217.97 188.11 12.84%
EPS 5.75 2.31 21.93 12.04 31.92 26.41 51.09 -30.50%
DPS 0.00 0.00 10.67 8.00 12.00 8.00 9.33 -
NAPS 1.78 1.83 1.95 1.83 1.87 1.72 1.60 1.79%
Adjusted Per Share Value based on latest NOSH - 395,190
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 938.24 929.93 1,299.69 797.88 635.17 485.86 406.54 14.94%
EPS 13.87 5.53 52.68 28.40 73.32 58.88 110.42 -29.22%
DPS 0.00 0.00 25.62 18.87 27.56 17.83 20.17 -
NAPS 4.2975 4.3909 4.6833 4.3169 4.2953 3.8339 3.4579 3.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.02 2.70 2.68 2.97 3.28 2.76 2.11 -
P/RPS 0.52 0.70 0.50 0.88 1.19 1.27 1.12 -11.99%
P/EPS 35.15 117.05 12.22 24.67 10.28 10.45 4.13 42.86%
EY 2.84 0.85 8.18 4.05 9.73 9.57 24.21 -30.02%
DY 0.00 0.00 3.98 2.69 3.66 2.90 4.42 -
P/NAPS 1.13 1.48 1.37 1.62 1.75 1.60 1.32 -2.55%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 24/11/05 25/11/04 -
Price 1.98 2.34 2.20 2.84 3.34 2.70 2.21 -
P/RPS 0.51 0.60 0.41 0.84 1.21 1.24 1.17 -12.91%
P/EPS 34.45 101.45 10.03 23.59 10.46 10.22 4.33 41.26%
EY 2.90 0.99 9.97 4.24 9.56 9.78 23.12 -29.23%
DY 0.00 0.00 4.85 2.82 3.59 2.96 4.22 -
P/NAPS 1.11 1.28 1.13 1.55 1.79 1.57 1.38 -3.56%

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