[CCM] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -114.23%
YoY- 83.74%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 293,537 379,008 402,804 459,000 402,214 530,812 393,758 -4.77%
PBT -15,397 30,506 9,888 18,952 -10,256 -1,745 33,528 -
Tax -449 -593 3,809 -11,637 -532 5,131 -925 -11.33%
NP -15,846 29,913 13,697 7,315 -10,788 3,386 32,603 -
-
NP to SH -17,175 17,161 9,459 -2,078 -12,781 -1,227 26,996 -
-
Tax Rate - 1.94% -38.52% 61.40% - - 2.76% -
Total Cost 309,383 349,095 389,107 451,685 413,002 527,426 361,155 -2.54%
-
Net Worth 832,041 405,291 404,999 742,428 725,734 764,829 737,704 2.02%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 11,582 10,692 32,254 27,198 39,875 -
Div Payout % - - 122.45% 0.00% 0.00% 0.00% 147.71% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 832,041 405,291 404,999 742,428 725,734 764,829 737,704 2.02%
NOSH 470,079 405,291 404,999 403,493 403,186 408,999 398,759 2.77%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -5.40% 7.89% 3.40% 1.59% -2.68% 0.64% 8.28% -
ROE -2.06% 4.23% 2.34% -0.28% -1.76% -0.16% 3.66% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 62.44 93.51 99.46 113.76 99.76 129.78 98.75 -7.34%
EPS -3.75 4.67 2.34 -0.51 -3.17 -0.30 6.77 -
DPS 0.00 0.00 2.86 2.65 8.00 6.65 10.00 -
NAPS 1.77 1.00 1.00 1.84 1.80 1.87 1.85 -0.73%
Adjusted Per Share Value based on latest NOSH - 403,493
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 175.04 226.01 240.20 273.71 239.85 316.53 234.80 -4.77%
EPS -10.24 10.23 5.64 -1.24 -7.62 -0.73 16.10 -
DPS 0.00 0.00 6.91 6.38 19.23 16.22 23.78 -
NAPS 4.9616 2.4168 2.4151 4.4272 4.3277 4.5608 4.3991 2.02%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.05 0.88 1.53 1.81 2.28 2.20 2.87 -
P/RPS 1.68 0.94 1.54 1.59 2.29 1.70 2.91 -8.74%
P/EPS -28.74 20.78 65.51 -351.46 -71.92 -733.33 42.39 -
EY -3.48 4.81 1.53 -0.28 -1.39 -0.14 2.36 -
DY 0.00 0.00 1.87 1.46 3.51 3.02 3.48 -
P/NAPS 0.59 0.88 1.53 0.98 1.27 1.18 1.55 -14.85%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 29/02/12 25/02/11 25/02/10 25/02/09 28/02/08 -
Price 1.11 0.895 1.56 1.78 2.20 2.14 2.73 -
P/RPS 1.78 0.96 1.57 1.56 2.21 1.65 2.76 -7.04%
P/EPS -30.38 21.14 66.79 -345.63 -69.40 -713.33 40.32 -
EY -3.29 4.73 1.50 -0.29 -1.44 -0.14 2.48 -
DY 0.00 0.00 1.83 1.49 3.64 3.11 3.66 -
P/NAPS 0.63 0.90 1.56 0.97 1.22 1.14 1.48 -13.25%

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