[CCM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 36.59%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 189,820 96,975 395,939 295,480 200,412 101,399 370,709 -36.07%
PBT 13,694 9,528 51,396 41,775 30,893 14,526 15,034 -6.05%
Tax -4,376 -3,216 -20,631 -20,767 -15,239 -4,170 25,216 -
NP 9,318 6,312 30,765 21,008 15,654 10,356 40,250 -62.39%
-
NP to SH 9,238 6,245 25,706 17,072 12,499 9,981 26,347 -50.37%
-
Tax Rate 31.96% 33.75% 40.14% 49.71% 49.33% 28.71% -167.73% -
Total Cost 180,502 90,663 365,174 274,472 184,758 91,043 330,459 -33.25%
-
Net Worth 313,591 316,945 320,299 311,914 306,883 308,560 771,833 -45.23%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 15,092 5,030 5,030 5,030 11,417 -
Div Payout % - - 58.71% 29.47% 40.25% 50.40% 43.34% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 313,591 316,945 320,299 311,914 306,883 308,560 771,833 -45.23%
NOSH 167,696 167,696 167,696 167,696 167,696 167,696 167,695 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.91% 6.51% 7.77% 7.11% 7.81% 10.21% 10.86% -
ROE 2.95% 1.97% 8.03% 5.47% 4.07% 3.23% 3.41% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 113.19 57.83 236.11 176.20 119.51 60.47 81.17 24.89%
EPS 5.51 3.72 15.33 10.18 7.45 5.95 5.77 -3.03%
DPS 0.00 0.00 9.00 3.00 3.00 3.00 2.50 -
NAPS 1.87 1.89 1.91 1.86 1.83 1.84 1.69 6.99%
Adjusted Per Share Value based on latest NOSH - 167,696
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 113.19 57.83 236.11 176.20 119.51 60.47 221.06 -36.07%
EPS 5.51 3.72 15.33 10.18 7.45 5.95 15.71 -50.36%
DPS 0.00 0.00 9.00 3.00 3.00 3.00 6.81 -
NAPS 1.87 1.89 1.91 1.86 1.83 1.84 4.6026 -45.23%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.09 1.85 1.79 2.03 2.12 2.03 1.85 -
P/RPS 1.85 3.20 0.76 1.15 1.77 3.36 2.28 -13.03%
P/EPS 37.94 49.68 11.68 19.94 28.44 34.11 32.07 11.89%
EY 2.64 2.01 8.56 5.01 3.52 2.93 3.12 -10.56%
DY 0.00 0.00 5.03 1.48 1.42 1.48 1.35 -
P/NAPS 1.12 0.98 0.94 1.09 1.16 1.10 1.09 1.83%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 21/05/19 22/02/19 13/11/18 28/08/18 25/05/18 27/02/18 -
Price 1.88 1.98 1.95 1.84 1.67 1.89 2.22 -
P/RPS 1.66 3.42 0.83 1.04 1.40 3.13 2.73 -28.29%
P/EPS 34.13 53.17 12.72 18.07 22.41 31.75 38.48 -7.70%
EY 2.93 1.88 7.86 5.53 4.46 3.15 2.60 8.31%
DY 0.00 0.00 4.62 1.63 1.80 1.59 1.13 -
P/NAPS 1.01 1.05 1.02 0.99 0.91 1.03 1.31 -15.95%

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