[CCM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 98.83%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 273,769 1,288,566 995,029 683,557 288,486 1,514,030 1,135,022 -61.28%
PBT 8,737 20,850 36,247 25,109 9,428 71,882 41,376 -64.57%
Tax -2,385 -9,313 -8,864 -7,434 -2,322 -17,863 -11,270 -64.52%
NP 6,352 11,537 27,383 17,675 7,106 54,019 30,106 -64.59%
-
NP to SH 3,772 647 17,822 8,701 4,376 32,291 18,007 -64.76%
-
Tax Rate 27.30% 44.67% 24.45% 29.61% 24.63% 24.85% 27.24% -
Total Cost 267,417 1,277,029 967,646 665,882 281,380 1,460,011 1,104,916 -61.19%
-
Net Worth 823,399 7,307,571 838,412 856,361 843,291 745,985 752,652 6.17%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 9,850 9,845 - - - -
Div Payout % - - 55.27% 113.16% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 823,399 7,307,571 838,412 856,361 843,291 745,985 752,652 6.17%
NOSH 460,000 4,128,571 458,149 457,947 455,833 405,426 404,651 8.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.32% 0.90% 2.75% 2.59% 2.46% 3.57% 2.65% -
ROE 0.46% 0.01% 2.13% 1.02% 0.52% 4.33% 2.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.52 31.21 217.18 149.27 63.29 373.44 280.49 -64.45%
EPS 0.82 0.14 3.89 1.90 0.96 9.11 4.45 -67.65%
DPS 0.00 0.00 2.15 2.15 0.00 0.00 0.00 -
NAPS 1.79 1.77 1.83 1.87 1.85 1.84 1.86 -2.52%
Adjusted Per Share Value based on latest NOSH - 455,263
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.25 768.39 593.35 407.62 172.03 902.84 676.83 -61.28%
EPS 2.25 0.39 10.63 5.19 2.61 19.26 10.74 -64.75%
DPS 0.00 0.00 5.87 5.87 0.00 0.00 0.00 -
NAPS 4.9101 43.5763 4.9996 5.1066 5.0287 4.4484 4.4882 6.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.10 1.05 1.13 1.15 1.22 0.88 1.35 -
P/RPS 1.85 3.36 0.52 0.77 1.93 0.24 0.48 146.02%
P/EPS 134.15 6,700.15 29.05 60.53 127.08 11.05 30.34 169.63%
EY 0.75 0.01 3.44 1.65 0.79 9.05 3.30 -62.79%
DY 0.00 0.00 1.90 1.87 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.62 0.61 0.66 0.48 0.73 -11.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 23/11/12 -
Price 1.10 1.11 1.06 1.05 1.22 0.895 1.21 -
P/RPS 1.85 3.56 0.49 0.70 1.93 0.24 0.43 164.76%
P/EPS 134.15 7,083.02 27.25 55.26 127.08 11.24 27.19 190.09%
EY 0.75 0.01 3.67 1.81 0.79 8.90 3.68 -65.40%
DY 0.00 0.00 2.03 2.05 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.58 0.56 0.66 0.49 0.65 -4.14%

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