[CCM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -97.28%
YoY- -98.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,131,382 1,169,740 1,095,076 1,288,566 1,326,705 1,367,114 1,153,944 -1.30%
PBT 17,632 25,464 34,948 20,850 48,329 50,218 37,712 -39.73%
Tax -4,240 -5,618 -9,540 -9,313 -11,818 -14,868 -9,288 -40.68%
NP 13,392 19,846 25,408 11,537 36,510 35,350 28,424 -39.42%
-
NP to SH 4,818 11,788 15,088 647 23,762 17,402 17,504 -57.65%
-
Tax Rate 24.05% 22.06% 27.30% 44.67% 24.45% 29.61% 24.63% -
Total Cost 1,117,990 1,149,894 1,069,668 1,277,029 1,290,194 1,331,764 1,125,520 -0.44%
-
Net Worth 828,017 817,849 823,399 7,307,571 838,412 856,361 843,291 -1.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 15,248 - - - 13,133 19,691 - -
Div Payout % 316.46% - - - 55.27% 113.16% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 828,017 817,849 823,399 7,307,571 838,412 856,361 843,291 -1.21%
NOSH 457,468 456,899 460,000 4,128,571 458,149 457,947 455,833 0.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.18% 1.70% 2.32% 0.90% 2.75% 2.59% 2.46% -
ROE 0.58% 1.44% 1.83% 0.01% 2.83% 2.03% 2.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 247.31 256.02 238.06 31.21 289.58 298.53 253.15 -1.54%
EPS 1.05 2.58 3.28 0.14 5.19 3.80 3.84 -57.83%
DPS 3.33 0.00 0.00 0.00 2.87 4.30 0.00 -
NAPS 1.81 1.79 1.79 1.77 1.83 1.87 1.85 -1.44%
Adjusted Per Share Value based on latest NOSH - 470,079
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 674.66 697.54 653.01 768.39 791.14 815.23 688.12 -1.30%
EPS 2.87 7.03 9.00 0.39 14.17 10.38 10.44 -57.68%
DPS 9.09 0.00 0.00 0.00 7.83 11.74 0.00 -
NAPS 4.9376 4.877 4.9101 43.5763 4.9996 5.1066 5.0287 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.10 1.10 1.05 1.13 1.15 1.22 -
P/RPS 0.44 0.43 0.46 3.36 0.39 0.39 0.48 -5.63%
P/EPS 104.43 42.64 33.54 6,700.15 21.79 30.26 31.77 120.91%
EY 0.96 2.35 2.98 0.01 4.59 3.30 3.15 -54.68%
DY 3.03 0.00 0.00 0.00 2.54 3.74 0.00 -
P/NAPS 0.61 0.61 0.61 0.59 0.62 0.61 0.66 -5.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 27/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 1.09 1.10 1.10 1.11 1.06 1.05 1.22 -
P/RPS 0.44 0.43 0.46 3.56 0.37 0.35 0.48 -5.63%
P/EPS 103.48 42.64 33.54 7,083.02 20.44 27.63 31.77 119.57%
EY 0.97 2.35 2.98 0.01 4.89 3.62 3.15 -54.36%
DY 3.06 0.00 0.00 0.00 2.70 4.10 0.00 -
P/NAPS 0.60 0.61 0.61 0.63 0.58 0.56 0.66 -6.15%

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