[CCM] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.93%
YoY- -2.43%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 382,358 379,640 387,900 395,939 393,973 400,824 405,596 -3.85%
PBT 24,142 27,388 38,112 51,396 55,700 61,786 58,104 -44.28%
Tax -7,984 -8,752 -12,864 -20,631 -27,689 -30,478 -16,680 -38.78%
NP 16,158 18,636 25,248 30,765 28,010 31,308 41,424 -46.58%
-
NP to SH 16,029 18,476 24,980 25,706 22,762 24,998 39,924 -45.54%
-
Tax Rate 33.07% 31.96% 33.75% 40.14% 49.71% 49.33% 28.71% -
Total Cost 366,200 361,004 362,652 365,174 365,962 369,516 364,172 0.37%
-
Net Worth 311,914 313,591 316,945 320,299 311,914 306,883 308,560 0.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,707 - - 15,092 6,707 10,061 20,123 -51.89%
Div Payout % 41.85% - - 58.71% 29.47% 40.25% 50.40% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 311,914 313,591 316,945 320,299 311,914 306,883 308,560 0.72%
NOSH 167,696 167,696 167,696 167,696 167,696 167,696 167,696 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.23% 4.91% 6.51% 7.77% 7.11% 7.81% 10.21% -
ROE 5.14% 5.89% 7.88% 8.03% 7.30% 8.15% 12.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 228.01 226.39 231.31 236.11 234.93 239.02 241.86 -3.85%
EPS 9.56 11.02 14.88 15.33 13.57 14.90 23.80 -45.52%
DPS 4.00 0.00 0.00 9.00 4.00 6.00 12.00 -51.89%
NAPS 1.86 1.87 1.89 1.91 1.86 1.83 1.84 0.72%
Adjusted Per Share Value based on latest NOSH - 167,696
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 228.01 226.39 231.31 236.11 234.93 239.02 241.86 -3.85%
EPS 9.56 11.02 14.88 15.33 13.57 14.90 23.80 -45.52%
DPS 4.00 0.00 0.00 9.00 4.00 6.00 12.00 -51.89%
NAPS 1.86 1.87 1.89 1.91 1.86 1.83 1.84 0.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.74 2.09 1.85 1.79 2.03 2.12 2.03 -
P/RPS 0.76 0.92 0.80 0.76 0.86 0.89 0.84 -6.44%
P/EPS 18.20 18.97 12.42 11.68 14.96 14.22 8.53 65.65%
EY 5.49 5.27 8.05 8.56 6.69 7.03 11.73 -39.69%
DY 2.30 0.00 0.00 5.03 1.97 2.83 5.91 -46.66%
P/NAPS 0.94 1.12 0.98 0.94 1.09 1.16 1.10 -9.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 21/05/19 22/02/19 13/11/18 28/08/18 25/05/18 -
Price 1.40 1.88 1.98 1.95 1.84 1.67 1.89 -
P/RPS 0.61 0.83 0.86 0.83 0.78 0.70 0.78 -15.10%
P/EPS 14.65 17.06 13.29 12.72 13.56 11.20 7.94 50.37%
EY 6.83 5.86 7.52 7.86 7.38 8.93 12.60 -33.49%
DY 2.86 0.00 0.00 4.62 2.17 3.59 6.35 -41.21%
P/NAPS 0.75 1.01 1.05 1.02 0.99 0.91 1.03 -19.04%

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