[CCM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -77.97%
YoY- -98.8%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 760,973 813,111 791,661 766,009 992,424 642,655 496,473 7.37%
PBT 26,679 34,916 16,764 7,344 71,352 43,843 84,669 -17.49%
Tax -8,281 -13,802 -9,240 -2,971 -20,632 -12,215 -11,675 -5.55%
NP 18,398 21,114 7,524 4,373 50,720 31,628 72,994 -20.50%
-
NP to SH 9,785 12,797 2,842 498 41,328 22,246 64,839 -27.01%
-
Tax Rate 31.04% 39.53% 55.12% 40.45% 28.92% 27.86% 13.79% -
Total Cost 742,575 791,997 784,137 761,636 941,704 611,027 423,479 9.80%
-
Net Worth 756,113 777,539 740,521 780,200 757,277 712,659 713,190 0.97%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 32,224 23,624 34,509 -
Div Payout % - - - - 77.97% 106.19% 53.22% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 756,113 777,539 740,521 780,200 757,277 712,659 713,190 0.97%
NOSH 404,338 404,968 400,281 415,000 402,807 393,734 383,435 0.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.42% 2.60% 0.95% 0.57% 5.11% 4.92% 14.70% -
ROE 1.29% 1.65% 0.38% 0.06% 5.46% 3.12% 9.09% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 188.20 200.78 197.78 184.58 246.38 163.22 129.48 6.42%
EPS 2.42 3.16 0.71 0.12 10.26 5.65 16.91 -27.65%
DPS 0.00 0.00 0.00 0.00 8.00 6.00 9.00 -
NAPS 1.87 1.92 1.85 1.88 1.88 1.81 1.86 0.08%
Adjusted Per Share Value based on latest NOSH - 400,681
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 453.78 484.87 472.08 456.78 591.80 383.23 296.06 7.36%
EPS 5.83 7.63 1.69 0.30 24.64 13.27 38.66 -27.02%
DPS 0.00 0.00 0.00 0.00 19.22 14.09 20.58 -
NAPS 4.5088 4.6366 4.4159 4.6525 4.5158 4.2497 4.2529 0.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.48 1.68 2.15 2.33 2.84 3.24 3.14 -
P/RPS 0.79 0.84 1.09 1.26 1.15 1.99 2.43 -17.06%
P/EPS 61.16 53.16 302.82 1,941.67 27.68 57.35 18.57 21.95%
EY 1.64 1.88 0.33 0.05 3.61 1.74 5.39 -17.97%
DY 0.00 0.00 0.00 0.00 2.82 1.85 2.87 -
P/NAPS 0.79 0.88 1.16 1.24 1.51 1.79 1.69 -11.89%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 19/08/11 26/08/10 27/08/09 28/08/08 28/08/07 25/08/06 -
Price 1.43 1.44 2.02 2.51 2.82 2.90 3.38 -
P/RPS 0.76 0.72 1.02 1.36 1.14 1.78 2.61 -18.57%
P/EPS 59.09 45.57 284.51 2,091.67 27.49 51.33 19.99 19.77%
EY 1.69 2.19 0.35 0.05 3.64 1.95 5.00 -16.52%
DY 0.00 0.00 0.00 0.00 2.84 2.07 2.66 -
P/NAPS 0.76 0.75 1.09 1.34 1.50 1.60 1.82 -13.53%

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