[CCM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 151.72%
YoY- 3390.8%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 370,709 348,636 827,428 355,752 296,374 296,854 611,480 -28.30%
PBT 15,034 10,533 63,658 16,088 2,125 4,624 39,494 -47.38%
Tax 25,216 33,820 -20,316 30,916 -85,963 -433 13,804 49.26%
NP 40,250 44,353 43,342 47,004 -83,838 4,190 53,298 -17.02%
-
NP to SH 26,347 30,452 29,282 32,908 -63,629 4,076 47,418 -32.34%
-
Tax Rate -167.73% -321.09% 31.91% -192.17% 4,045.32% 9.36% -34.95% -
Total Cost 330,459 304,282 784,086 308,748 380,212 292,664 558,182 -29.42%
-
Net Worth 771,833 750,684 741,050 745,936 745,936 666,152 681,293 8.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,417 15,165 22,731 45,763 22,881 30,417 22,709 -36.69%
Div Payout % 43.34% 49.80% 77.63% 139.06% 0.00% 746.27% 47.89% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 771,833 750,684 741,050 745,936 745,936 666,152 681,293 8.64%
NOSH 167,695 454,960 457,630 457,630 457,630 456,268 454,195 -48.44%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.86% 12.72% 5.24% 13.21% -28.29% 1.41% 8.72% -
ROE 3.41% 4.06% 3.95% 4.41% -8.53% 0.61% 6.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 81.17 76.63 182.00 77.74 64.76 65.06 134.63 -28.56%
EPS 5.77 6.69 6.44 7.20 -13.99 0.89 10.44 -32.58%
DPS 2.50 3.33 5.00 10.00 5.00 6.67 5.00 -36.92%
NAPS 1.69 1.65 1.63 1.63 1.63 1.46 1.50 8.25%
Adjusted Per Share Value based on latest NOSH - 457,630
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 221.06 207.90 493.41 212.14 176.73 177.02 364.64 -28.30%
EPS 15.71 18.16 17.46 19.62 -37.94 2.43 28.28 -32.35%
DPS 6.81 9.04 13.56 27.29 13.64 18.14 13.54 -36.67%
NAPS 4.6026 4.4765 4.419 4.4481 4.4481 3.9724 4.0627 8.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.85 1.43 1.56 1.52 0.88 0.925 0.90 -
P/RPS 2.28 1.87 0.86 1.96 1.36 1.42 0.67 125.73%
P/EPS 32.07 21.36 24.22 21.14 -6.33 103.54 8.62 139.52%
EY 3.12 4.68 4.13 4.73 -15.80 0.97 11.60 -58.23%
DY 1.35 2.33 3.21 6.58 5.68 7.21 5.56 -60.97%
P/NAPS 1.09 0.87 0.96 0.93 0.54 0.63 0.60 48.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 23/05/17 27/02/17 25/11/16 26/08/16 -
Price 2.22 1.58 1.48 1.49 1.19 0.905 0.835 -
P/RPS 2.73 2.06 0.81 1.92 1.84 1.39 0.62 167.92%
P/EPS 38.48 23.61 22.98 20.72 -8.56 101.31 8.00 184.13%
EY 2.60 4.24 4.35 4.83 -11.68 0.99 12.50 -64.79%
DY 1.13 2.11 3.38 6.71 4.20 7.37 5.99 -67.00%
P/NAPS 1.31 0.96 0.91 0.91 0.73 0.62 0.56 75.94%

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