[CCM] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.0%
YoY- 647.11%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 400,824 405,596 370,709 348,636 827,428 355,752 296,374 22.36%
PBT 61,786 58,104 15,034 10,533 63,658 16,088 2,125 851.41%
Tax -30,478 -16,680 25,216 33,820 -20,316 30,916 -85,963 -50.00%
NP 31,308 41,424 40,250 44,353 43,342 47,004 -83,838 -
-
NP to SH 24,998 39,924 26,347 30,452 29,282 32,908 -63,629 -
-
Tax Rate 49.33% 28.71% -167.73% -321.09% 31.91% -192.17% 4,045.32% -
Total Cost 369,516 364,172 330,459 304,282 784,086 308,748 380,212 -1.88%
-
Net Worth 306,883 308,560 771,833 750,684 741,050 745,936 745,936 -44.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,061 20,123 11,417 15,165 22,731 45,763 22,881 -42.26%
Div Payout % 40.25% 50.40% 43.34% 49.80% 77.63% 139.06% 0.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 306,883 308,560 771,833 750,684 741,050 745,936 745,936 -44.77%
NOSH 167,696 167,696 167,695 454,960 457,630 457,630 457,630 -48.88%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.81% 10.21% 10.86% 12.72% 5.24% 13.21% -28.29% -
ROE 8.15% 12.94% 3.41% 4.06% 3.95% 4.41% -8.53% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 239.02 241.86 81.17 76.63 182.00 77.74 64.76 139.39%
EPS 14.90 23.80 5.77 6.69 6.44 7.20 -13.99 -
DPS 6.00 12.00 2.50 3.33 5.00 10.00 5.00 12.96%
NAPS 1.83 1.84 1.69 1.65 1.63 1.63 1.63 8.04%
Adjusted Per Share Value based on latest NOSH - 455,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 239.02 241.86 221.06 207.90 493.41 212.14 176.73 22.36%
EPS 14.90 23.80 15.71 18.16 17.46 19.62 -37.94 -
DPS 6.00 12.00 6.81 9.04 13.56 27.29 13.64 -42.24%
NAPS 1.83 1.84 4.6026 4.4765 4.419 4.4481 4.4481 -44.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.12 2.03 1.85 1.43 1.56 1.52 0.88 -
P/RPS 0.89 0.84 2.28 1.87 0.86 1.96 1.36 -24.68%
P/EPS 14.22 8.53 32.07 21.36 24.22 21.14 -6.33 -
EY 7.03 11.73 3.12 4.68 4.13 4.73 -15.80 -
DY 2.83 5.91 1.35 2.33 3.21 6.58 5.68 -37.23%
P/NAPS 1.16 1.10 1.09 0.87 0.96 0.93 0.54 66.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 27/02/18 24/11/17 25/08/17 23/05/17 27/02/17 -
Price 1.67 1.89 2.22 1.58 1.48 1.49 1.19 -
P/RPS 0.70 0.78 2.73 2.06 0.81 1.92 1.84 -47.58%
P/EPS 11.20 7.94 38.48 23.61 22.98 20.72 -8.56 -
EY 8.93 12.60 2.60 4.24 4.35 4.83 -11.68 -
DY 3.59 6.35 1.13 2.11 3.38 6.71 4.20 -9.95%
P/NAPS 0.91 1.03 1.31 0.96 0.91 0.91 0.73 15.87%

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