[CCM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 34.49%
YoY- 44.98%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,326,705 1,367,114 1,153,944 1,514,030 1,513,362 1,521,946 1,431,512 -4.93%
PBT 48,329 50,218 37,712 71,882 55,168 53,358 63,828 -16.91%
Tax -11,818 -14,868 -9,288 -17,863 -15,026 -16,562 -22,580 -35.02%
NP 36,510 35,350 28,424 54,019 40,141 36,796 41,248 -7.80%
-
NP to SH 23,762 17,402 17,504 32,291 24,009 19,570 26,900 -7.92%
-
Tax Rate 24.45% 29.61% 24.63% 24.85% 27.24% 31.04% 35.38% -
Total Cost 1,290,194 1,331,764 1,125,520 1,460,011 1,473,221 1,485,150 1,390,264 -4.85%
-
Net Worth 838,412 856,361 843,291 745,985 752,652 756,113 757,575 6.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,133 19,691 - - - - - -
Div Payout % 55.27% 113.16% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 838,412 856,361 843,291 745,985 752,652 756,113 757,575 6.98%
NOSH 458,149 457,947 455,833 405,426 404,651 404,338 405,120 8.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.75% 2.59% 2.46% 3.57% 2.65% 2.42% 2.88% -
ROE 2.83% 2.03% 2.08% 4.33% 3.19% 2.59% 3.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 289.58 298.53 253.15 373.44 373.99 376.40 353.35 -12.41%
EPS 5.19 3.80 3.84 9.11 5.93 4.84 6.64 -15.13%
DPS 2.87 4.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.87 1.85 1.84 1.86 1.87 1.87 -1.42%
Adjusted Per Share Value based on latest NOSH - 405,291
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 791.14 815.23 688.12 902.84 902.44 907.56 853.64 -4.93%
EPS 14.17 10.38 10.44 19.26 14.32 11.67 16.04 -7.92%
DPS 7.83 11.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9996 5.1066 5.0287 4.4484 4.4882 4.5088 4.5176 6.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.13 1.15 1.22 0.88 1.35 1.48 1.50 -
P/RPS 0.39 0.39 0.48 0.24 0.36 0.39 0.42 -4.81%
P/EPS 21.79 30.26 31.77 11.05 22.75 30.58 22.59 -2.37%
EY 4.59 3.30 3.15 9.05 4.40 3.27 4.43 2.39%
DY 2.54 3.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.66 0.48 0.73 0.79 0.80 -15.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 27/02/13 23/11/12 17/08/12 21/05/12 -
Price 1.06 1.05 1.22 0.895 1.21 1.43 1.42 -
P/RPS 0.37 0.35 0.48 0.24 0.32 0.38 0.40 -5.06%
P/EPS 20.44 27.63 31.77 11.24 20.39 29.55 21.39 -2.98%
EY 4.89 3.62 3.15 8.90 4.90 3.38 4.68 2.96%
DY 2.70 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.66 0.49 0.65 0.76 0.76 -16.47%

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