[CCM] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -552.08%
YoY- -54.68%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 296,854 611,480 606,124 630,359 627,005 627,802 652,304 -40.75%
PBT 4,624 39,494 48,984 54,585 50,629 41,320 58,340 -81.46%
Tax -433 13,804 -44,704 -126,986 -26,913 -20,172 -24,732 -93.20%
NP 4,190 53,298 4,280 -72,401 23,716 21,148 33,608 -74.94%
-
NP to SH 4,076 47,418 -1,000 -65,762 14,546 8,534 15,816 -59.40%
-
Tax Rate 9.36% -34.95% 91.26% 232.64% 53.16% 48.82% 42.39% -
Total Cost 292,664 558,182 601,844 702,760 603,289 606,654 618,696 -39.20%
-
Net Worth 666,152 681,293 620,833 677,298 742,613 458,817 744,823 -7.15%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 30,417 22,709 - - 15,280 22,940 - -
Div Payout % 746.27% 47.89% - - 105.04% 268.82% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 666,152 681,293 620,833 677,298 742,613 458,817 744,823 -7.15%
NOSH 456,268 454,195 416,666 457,633 458,403 458,817 459,767 -0.50%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.41% 8.72% 0.71% -11.49% 3.78% 3.37% 5.15% -
ROE 0.61% 6.96% -0.16% -9.71% 1.96% 1.86% 2.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.06 134.63 145.47 137.74 136.78 136.83 141.88 -40.45%
EPS 0.89 10.44 -0.24 -14.37 3.20 1.86 3.48 -59.60%
DPS 6.67 5.00 0.00 0.00 3.33 5.00 0.00 -
NAPS 1.46 1.50 1.49 1.48 1.62 1.00 1.62 -6.68%
Adjusted Per Share Value based on latest NOSH - 457,743
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 177.02 364.64 361.44 375.89 373.89 374.37 388.98 -40.75%
EPS 2.43 28.28 -0.60 -39.22 8.67 5.09 9.43 -59.40%
DPS 18.14 13.54 0.00 0.00 9.11 13.68 0.00 -
NAPS 3.9724 4.0627 3.7021 4.0388 4.4283 2.736 4.4415 -7.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.925 0.90 0.975 1.03 0.915 0.99 1.07 -
P/RPS 1.42 0.67 0.67 0.75 0.67 0.72 0.75 52.86%
P/EPS 103.54 8.62 -406.25 -7.17 28.83 53.23 31.10 122.47%
EY 0.97 11.60 -0.25 -13.95 3.47 1.88 3.21 -54.87%
DY 7.21 5.56 0.00 0.00 3.64 5.05 0.00 -
P/NAPS 0.63 0.60 0.65 0.70 0.56 0.99 0.66 -3.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 23/05/16 26/02/16 25/11/15 27/08/15 04/06/15 -
Price 0.905 0.835 0.90 0.97 1.00 0.905 1.01 -
P/RPS 1.39 0.62 0.62 0.70 0.73 0.66 0.71 56.30%
P/EPS 101.31 8.00 -375.00 -6.75 31.51 48.66 29.36 127.83%
EY 0.99 12.50 -0.27 -14.81 3.17 2.06 3.41 -56.05%
DY 7.37 5.99 0.00 0.00 3.33 5.52 0.00 -
P/NAPS 0.62 0.56 0.60 0.66 0.62 0.91 0.62 0.00%

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