[CCM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -201.5%
YoY- -108.95%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,514,030 1,610,187 1,639,039 1,571,809 2,165,459 1,397,268 1,110,060 5.30%
PBT 71,882 57,676 59,200 15,579 120,268 105,551 138,368 -10.33%
Tax -11,863 -18,436 -26,129 -10,511 -34,767 -21,952 -17,343 -6.12%
NP 60,019 39,240 33,071 5,068 85,501 83,599 121,025 -11.02%
-
NP to SH 35,168 22,273 15,372 -5,820 65,026 62,718 104,272 -16.55%
-
Tax Rate 16.50% 31.96% 44.14% 67.47% 28.91% 20.80% 12.53% -
Total Cost 1,454,011 1,570,947 1,605,968 1,566,741 2,079,958 1,313,669 989,035 6.62%
-
Net Worth 405,291 404,999 742,428 725,734 764,829 737,704 385,958 0.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 11,582 10,692 32,254 59,414 63,506 92,413 -
Div Payout % - 52.00% 69.56% 0.00% 91.37% 101.26% 88.63% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 405,291 404,999 742,428 725,734 764,829 737,704 385,958 0.81%
NOSH 405,291 404,999 403,493 403,186 408,999 398,759 385,958 0.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.96% 2.44% 2.02% 0.32% 3.95% 5.98% 10.90% -
ROE 8.68% 5.50% 2.07% -0.80% 8.50% 8.50% 27.02% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 373.57 397.58 406.21 389.85 529.45 350.40 287.61 4.45%
EPS 8.68 5.50 3.81 -1.44 15.90 15.73 27.02 -17.22%
DPS 0.00 2.86 2.65 8.00 14.65 16.00 24.00 -
NAPS 1.00 1.00 1.84 1.80 1.87 1.85 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 403,186
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 902.84 960.18 977.39 937.30 1,291.30 833.21 661.95 5.30%
EPS 20.97 13.28 9.17 -3.47 38.78 37.40 62.18 -16.55%
DPS 0.00 6.91 6.38 19.23 35.43 37.87 55.11 -
NAPS 2.4168 2.4151 4.4272 4.3277 4.5608 4.3991 2.3015 0.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.88 1.53 1.81 2.28 2.20 2.87 3.28 -
P/RPS 0.24 0.38 0.45 0.58 0.42 0.82 1.14 -22.85%
P/EPS 10.14 27.82 47.51 -157.95 13.84 18.25 12.14 -2.95%
EY 9.86 3.59 2.10 -0.63 7.23 5.48 8.24 3.03%
DY 0.00 1.87 1.46 3.51 6.66 5.57 7.32 -
P/NAPS 0.88 1.53 0.98 1.27 1.18 1.55 3.28 -19.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 25/02/10 25/02/09 28/02/08 01/03/07 -
Price 0.895 1.56 1.78 2.20 2.14 2.73 3.12 -
P/RPS 0.24 0.39 0.44 0.56 0.40 0.78 1.08 -22.15%
P/EPS 10.31 28.37 46.72 -152.41 13.46 17.36 11.55 -1.87%
EY 9.70 3.53 2.14 -0.66 7.43 5.76 8.66 1.90%
DY 0.00 1.83 1.49 3.64 6.85 5.86 7.69 -
P/NAPS 0.90 1.56 0.97 1.22 1.14 1.48 3.12 -18.69%

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