[CCM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 51.53%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 395,939 393,973 400,824 405,596 370,709 348,636 827,428 -38.73%
PBT 51,396 55,700 61,786 58,104 15,034 10,533 63,658 -13.25%
Tax -20,631 -27,689 -30,478 -16,680 25,216 33,820 -20,316 1.02%
NP 30,765 28,010 31,308 41,424 40,250 44,353 43,342 -20.37%
-
NP to SH 25,706 22,762 24,998 39,924 26,347 30,452 29,282 -8.29%
-
Tax Rate 40.14% 49.71% 49.33% 28.71% -167.73% -321.09% 31.91% -
Total Cost 365,174 365,962 369,516 364,172 330,459 304,282 784,086 -39.83%
-
Net Worth 320,299 311,914 306,883 308,560 771,833 750,684 741,050 -42.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,092 6,707 10,061 20,123 11,417 15,165 22,731 -23.83%
Div Payout % 58.71% 29.47% 40.25% 50.40% 43.34% 49.80% 77.63% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 320,299 311,914 306,883 308,560 771,833 750,684 741,050 -42.74%
NOSH 167,696 167,696 167,696 167,696 167,695 454,960 457,630 -48.69%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.77% 7.11% 7.81% 10.21% 10.86% 12.72% 5.24% -
ROE 8.03% 7.30% 8.15% 12.94% 3.41% 4.06% 3.95% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 236.11 234.93 239.02 241.86 81.17 76.63 182.00 18.89%
EPS 15.33 13.57 14.90 23.80 5.77 6.69 6.44 77.99%
DPS 9.00 4.00 6.00 12.00 2.50 3.33 5.00 47.81%
NAPS 1.91 1.86 1.83 1.84 1.69 1.65 1.63 11.11%
Adjusted Per Share Value based on latest NOSH - 167,696
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 236.11 234.93 239.02 241.86 221.06 207.90 493.41 -38.73%
EPS 15.33 13.57 14.90 23.80 15.71 18.16 17.46 -8.28%
DPS 9.00 4.00 6.00 12.00 6.81 9.04 13.56 -23.85%
NAPS 1.91 1.86 1.83 1.84 4.6026 4.4765 4.419 -42.74%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.79 2.03 2.12 2.03 1.85 1.43 1.56 -
P/RPS 0.76 0.86 0.89 0.84 2.28 1.87 0.86 -7.88%
P/EPS 11.68 14.96 14.22 8.53 32.07 21.36 24.22 -38.42%
EY 8.56 6.69 7.03 11.73 3.12 4.68 4.13 62.34%
DY 5.03 1.97 2.83 5.91 1.35 2.33 3.21 34.79%
P/NAPS 0.94 1.09 1.16 1.10 1.09 0.87 0.96 -1.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 13/11/18 28/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 1.95 1.84 1.67 1.89 2.22 1.58 1.48 -
P/RPS 0.83 0.78 0.70 0.78 2.73 2.06 0.81 1.63%
P/EPS 12.72 13.56 11.20 7.94 38.48 23.61 22.98 -32.51%
EY 7.86 7.38 8.93 12.60 2.60 4.24 4.35 48.19%
DY 4.62 2.17 3.59 6.35 1.13 2.11 3.38 23.09%
P/NAPS 1.02 0.99 0.91 1.03 1.31 0.96 0.91 7.88%

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