[CCM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 514.0%
YoY- 150.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 995,029 1,135,022 1,207,383 1,180,039 1,169,595 1,634,647 1,003,510 -0.14%
PBT 36,247 41,376 47,788 40,248 25,835 122,013 72,023 -10.80%
Tax -8,864 -11,270 -22,246 -14,492 -9,979 -39,898 -21,027 -13.39%
NP 27,383 30,106 25,542 25,756 15,856 82,115 50,996 -9.83%
-
NP to SH 17,822 18,007 12,813 17,450 6,961 66,253 35,722 -10.93%
-
Tax Rate 24.45% 27.24% 46.55% 36.01% 38.63% 32.70% 29.19% -
Total Cost 967,646 1,104,916 1,181,841 1,154,283 1,153,739 1,552,532 952,514 0.26%
-
Net Worth 838,412 752,652 767,971 720,672 736,337 785,369 723,934 2.47%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 9,850 - - - - 32,220 23,735 -13.62%
Div Payout % 55.27% - - - - 48.63% 66.45% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 838,412 752,652 767,971 720,672 736,337 785,369 723,934 2.47%
NOSH 458,149 404,651 404,195 404,872 402,369 402,753 395,592 2.47%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.75% 2.65% 2.12% 2.18% 1.36% 5.02% 5.08% -
ROE 2.13% 2.39% 1.67% 2.42% 0.95% 8.44% 4.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 217.18 280.49 298.71 291.46 290.68 405.87 253.67 -2.55%
EPS 3.89 4.45 3.17 4.31 1.73 16.45 9.03 -13.08%
DPS 2.15 0.00 0.00 0.00 0.00 8.00 6.00 -15.70%
NAPS 1.83 1.86 1.90 1.78 1.83 1.95 1.83 0.00%
Adjusted Per Share Value based on latest NOSH - 404,653
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 593.35 676.83 719.98 703.68 697.45 974.77 598.41 -0.14%
EPS 10.63 10.74 7.64 10.41 4.15 39.51 21.30 -10.92%
DPS 5.87 0.00 0.00 0.00 0.00 19.21 14.15 -13.62%
NAPS 4.9996 4.4882 4.5795 4.2975 4.3909 4.6833 4.3169 2.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.13 1.35 1.22 2.02 2.70 2.68 2.97 -
P/RPS 0.52 0.48 0.41 0.69 0.93 0.66 1.17 -12.63%
P/EPS 29.05 30.34 38.49 46.87 156.07 16.29 32.89 -2.04%
EY 3.44 3.30 2.60 2.13 0.64 6.14 3.04 2.07%
DY 1.90 0.00 0.00 0.00 0.00 2.99 2.02 -1.01%
P/NAPS 0.62 0.73 0.64 1.13 1.48 1.37 1.62 -14.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 23/11/12 22/11/11 30/11/10 24/11/09 27/11/08 28/11/07 -
Price 1.06 1.21 1.77 1.98 2.34 2.20 2.84 -
P/RPS 0.49 0.43 0.59 0.68 0.81 0.54 1.12 -12.85%
P/EPS 27.25 27.19 55.84 45.94 135.26 13.37 31.45 -2.35%
EY 3.67 3.68 1.79 2.18 0.74 7.48 3.18 2.41%
DY 2.03 0.00 0.00 0.00 0.00 3.64 2.11 -0.64%
P/NAPS 0.58 0.65 0.93 1.11 1.28 1.13 1.55 -15.09%

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