[CCM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -24.31%
YoY- -113.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,444,638 1,570,377 1,668,044 1,597,394 2,109,070 1,511,751 1,156,884 3.76%
PBT 65,353 59,063 70,709 10,857 97,908 115,800 108,792 -8.13%
Tax -8,540 -18,705 -29,873 -8,511 -27,854 -26,420 -17,739 -11.46%
NP 56,813 40,358 40,836 2,346 70,054 89,380 91,053 -7.55%
-
NP to SH 32,819 22,798 20,726 -7,235 55,638 64,606 74,048 -12.67%
-
Tax Rate 13.07% 31.67% 42.25% 78.39% 28.45% 22.82% 16.31% -
Total Cost 1,387,825 1,530,019 1,627,208 1,595,048 2,039,016 1,422,371 1,065,831 4.49%
-
Net Worth 843,291 757,575 765,882 745,285 759,049 757,789 748,735 2.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 11,582 10,692 32,254 59,414 63,506 92,413 -
Div Payout % - 50.81% 51.59% 0.00% 106.79% 98.30% 124.80% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 843,291 757,575 765,882 745,285 759,049 757,789 748,735 2.00%
NOSH 455,833 405,120 405,228 402,857 403,749 403,079 392,008 2.54%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.93% 2.57% 2.45% 0.15% 3.32% 5.91% 7.87% -
ROE 3.89% 3.01% 2.71% -0.97% 7.33% 8.53% 9.89% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 316.92 387.63 411.63 396.52 522.37 375.05 295.12 1.19%
EPS 7.20 5.63 5.11 -1.80 13.78 16.03 18.89 -14.83%
DPS 0.00 2.86 2.65 8.00 14.65 15.76 23.57 -
NAPS 1.85 1.87 1.89 1.85 1.88 1.88 1.91 -0.53%
Adjusted Per Share Value based on latest NOSH - 402,857
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 861.46 936.44 994.68 952.55 1,257.67 901.48 689.87 3.76%
EPS 19.57 13.59 12.36 -4.31 33.18 38.53 44.16 -12.67%
DPS 0.00 6.91 6.38 19.23 35.43 37.87 55.11 -
NAPS 5.0287 4.5176 4.5671 4.4443 4.5263 4.5188 4.4648 2.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.22 1.50 1.76 2.20 2.06 2.66 3.36 -
P/RPS 0.38 0.39 0.43 0.55 0.39 0.71 1.14 -16.71%
P/EPS 16.94 26.66 34.41 -122.50 14.95 16.60 17.79 -0.81%
EY 5.90 3.75 2.91 -0.82 6.69 6.03 5.62 0.81%
DY 0.00 1.91 1.51 3.64 7.11 5.92 7.02 -
P/NAPS 0.66 0.80 0.93 1.19 1.10 1.41 1.76 -15.06%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 21/05/12 27/05/11 27/05/10 27/05/09 27/05/08 08/06/07 -
Price 1.22 1.42 1.70 2.17 2.33 2.89 3.18 -
P/RPS 0.38 0.37 0.41 0.55 0.45 0.77 1.08 -15.96%
P/EPS 16.94 25.23 33.24 -120.83 16.91 18.03 16.83 0.10%
EY 5.90 3.96 3.01 -0.83 5.91 5.55 5.94 -0.11%
DY 0.00 2.01 1.56 3.69 6.29 5.45 7.41 -
P/NAPS 0.66 0.76 0.90 1.17 1.24 1.54 1.66 -14.23%

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