[CCM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 235.93%
YoY- 470.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 683,557 760,973 813,111 791,661 766,009 992,424 642,655 1.03%
PBT 25,109 26,679 34,916 16,764 7,344 71,352 43,843 -8.86%
Tax -7,434 -8,281 -13,802 -9,240 -2,971 -20,632 -12,215 -7.93%
NP 17,675 18,398 21,114 7,524 4,373 50,720 31,628 -9.23%
-
NP to SH 8,701 9,785 12,797 2,842 498 41,328 22,246 -14.47%
-
Tax Rate 29.61% 31.04% 39.53% 55.12% 40.45% 28.92% 27.86% -
Total Cost 665,882 742,575 791,997 784,137 761,636 941,704 611,027 1.44%
-
Net Worth 856,361 756,113 777,539 740,521 780,200 757,277 712,659 3.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 9,845 - - - - 32,224 23,624 -13.56%
Div Payout % 113.16% - - - - 77.97% 106.19% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 856,361 756,113 777,539 740,521 780,200 757,277 712,659 3.10%
NOSH 457,947 404,338 404,968 400,281 415,000 402,807 393,734 2.54%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.59% 2.42% 2.60% 0.95% 0.57% 5.11% 4.92% -
ROE 1.02% 1.29% 1.65% 0.38% 0.06% 5.46% 3.12% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 149.27 188.20 200.78 197.78 184.58 246.38 163.22 -1.47%
EPS 1.90 2.42 3.16 0.71 0.12 10.26 5.65 -16.59%
DPS 2.15 0.00 0.00 0.00 0.00 8.00 6.00 -15.70%
NAPS 1.87 1.87 1.92 1.85 1.88 1.88 1.81 0.54%
Adjusted Per Share Value based on latest NOSH - 399,200
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 407.62 453.78 484.87 472.08 456.78 591.80 383.23 1.03%
EPS 5.19 5.83 7.63 1.69 0.30 24.64 13.27 -14.47%
DPS 5.87 0.00 0.00 0.00 0.00 19.22 14.09 -13.56%
NAPS 5.1066 4.5088 4.6366 4.4159 4.6525 4.5158 4.2497 3.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.15 1.48 1.68 2.15 2.33 2.84 3.24 -
P/RPS 0.77 0.79 0.84 1.09 1.26 1.15 1.99 -14.62%
P/EPS 60.53 61.16 53.16 302.82 1,941.67 27.68 57.35 0.90%
EY 1.65 1.64 1.88 0.33 0.05 3.61 1.74 -0.88%
DY 1.87 0.00 0.00 0.00 0.00 2.82 1.85 0.17%
P/NAPS 0.61 0.79 0.88 1.16 1.24 1.51 1.79 -16.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 17/08/12 19/08/11 26/08/10 27/08/09 28/08/08 28/08/07 -
Price 1.05 1.43 1.44 2.02 2.51 2.82 2.90 -
P/RPS 0.70 0.76 0.72 1.02 1.36 1.14 1.78 -14.39%
P/EPS 55.26 59.09 45.57 284.51 2,091.67 27.49 51.33 1.23%
EY 1.81 1.69 2.19 0.35 0.05 3.64 1.95 -1.23%
DY 2.05 0.00 0.00 0.00 0.00 2.84 2.07 -0.16%
P/NAPS 0.56 0.76 0.75 1.09 1.34 1.50 1.60 -16.03%

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