[CCM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.58%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,095,076 1,288,566 1,326,705 1,367,114 1,153,944 1,514,030 1,513,362 -19.41%
PBT 34,948 20,850 48,329 50,218 37,712 71,882 55,168 -26.26%
Tax -9,540 -9,313 -11,818 -14,868 -9,288 -17,863 -15,026 -26.15%
NP 25,408 11,537 36,510 35,350 28,424 54,019 40,141 -26.30%
-
NP to SH 15,088 647 23,762 17,402 17,504 32,291 24,009 -26.65%
-
Tax Rate 27.30% 44.67% 24.45% 29.61% 24.63% 24.85% 27.24% -
Total Cost 1,069,668 1,277,029 1,290,194 1,331,764 1,125,520 1,460,011 1,473,221 -19.23%
-
Net Worth 823,399 7,307,571 838,412 856,361 843,291 745,985 752,652 6.17%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 13,133 19,691 - - - -
Div Payout % - - 55.27% 113.16% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 823,399 7,307,571 838,412 856,361 843,291 745,985 752,652 6.17%
NOSH 460,000 4,128,571 458,149 457,947 455,833 405,426 404,651 8.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.32% 0.90% 2.75% 2.59% 2.46% 3.57% 2.65% -
ROE 1.83% 0.01% 2.83% 2.03% 2.08% 4.33% 3.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 238.06 31.21 289.58 298.53 253.15 373.44 373.99 -26.02%
EPS 3.28 0.14 5.19 3.80 3.84 9.11 5.93 -32.64%
DPS 0.00 0.00 2.87 4.30 0.00 0.00 0.00 -
NAPS 1.79 1.77 1.83 1.87 1.85 1.84 1.86 -2.52%
Adjusted Per Share Value based on latest NOSH - 455,263
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 653.01 768.39 791.14 815.23 688.12 902.84 902.44 -19.41%
EPS 9.00 0.39 14.17 10.38 10.44 19.26 14.32 -26.64%
DPS 0.00 0.00 7.83 11.74 0.00 0.00 0.00 -
NAPS 4.9101 43.5763 4.9996 5.1066 5.0287 4.4484 4.4882 6.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.10 1.05 1.13 1.15 1.22 0.88 1.35 -
P/RPS 0.46 3.36 0.39 0.39 0.48 0.24 0.36 17.77%
P/EPS 33.54 6,700.15 21.79 30.26 31.77 11.05 22.75 29.56%
EY 2.98 0.01 4.59 3.30 3.15 9.05 4.40 -22.89%
DY 0.00 0.00 2.54 3.74 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.62 0.61 0.66 0.48 0.73 -11.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 23/11/12 -
Price 1.10 1.11 1.06 1.05 1.22 0.895 1.21 -
P/RPS 0.46 3.56 0.37 0.35 0.48 0.24 0.32 27.39%
P/EPS 33.54 7,083.02 20.44 27.63 31.77 11.24 20.39 39.38%
EY 2.98 0.01 4.89 3.62 3.15 8.90 4.90 -28.24%
DY 0.00 0.00 2.70 4.10 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.58 0.56 0.66 0.49 0.65 -4.14%

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