[CCM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -96.37%
YoY- -98.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 848,537 584,870 273,769 1,288,566 995,029 683,557 288,486 105.15%
PBT 13,224 12,732 8,737 20,850 36,247 25,109 9,428 25.27%
Tax -3,180 -2,809 -2,385 -9,313 -8,864 -7,434 -2,322 23.29%
NP 10,044 9,923 6,352 11,537 27,383 17,675 7,106 25.92%
-
NP to SH 3,614 5,894 3,772 647 17,822 8,701 4,376 -11.96%
-
Tax Rate 24.05% 22.06% 27.30% 44.67% 24.45% 29.61% 24.63% -
Total Cost 838,493 574,947 267,417 1,277,029 967,646 665,882 281,380 106.94%
-
Net Worth 828,017 817,849 823,399 7,307,571 838,412 856,361 843,291 -1.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 11,436 - - - 9,850 9,845 - -
Div Payout % 316.46% - - - 55.27% 113.16% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 828,017 817,849 823,399 7,307,571 838,412 856,361 843,291 -1.21%
NOSH 457,468 456,899 460,000 4,128,571 458,149 457,947 455,833 0.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.18% 1.70% 2.32% 0.90% 2.75% 2.59% 2.46% -
ROE 0.44% 0.72% 0.46% 0.01% 2.13% 1.02% 0.52% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 185.49 128.01 59.52 31.21 217.18 149.27 63.29 104.66%
EPS 0.79 1.29 0.82 0.14 3.89 1.90 0.96 -12.17%
DPS 2.50 0.00 0.00 0.00 2.15 2.15 0.00 -
NAPS 1.81 1.79 1.79 1.77 1.83 1.87 1.85 -1.44%
Adjusted Per Share Value based on latest NOSH - 470,079
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 506.00 348.77 163.25 768.39 593.35 407.62 172.03 105.15%
EPS 2.16 3.51 2.25 0.39 10.63 5.19 2.61 -11.84%
DPS 6.82 0.00 0.00 0.00 5.87 5.87 0.00 -
NAPS 4.9376 4.877 4.9101 43.5763 4.9996 5.1066 5.0287 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.10 1.10 1.05 1.13 1.15 1.22 -
P/RPS 0.59 0.86 1.85 3.36 0.52 0.77 1.93 -54.58%
P/EPS 139.24 85.27 134.15 6,700.15 29.05 60.53 127.08 6.27%
EY 0.72 1.17 0.75 0.01 3.44 1.65 0.79 -5.99%
DY 2.27 0.00 0.00 0.00 1.90 1.87 0.00 -
P/NAPS 0.61 0.61 0.61 0.59 0.62 0.61 0.66 -5.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 27/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 1.09 1.10 1.10 1.11 1.06 1.05 1.22 -
P/RPS 0.59 0.86 1.85 3.56 0.49 0.70 1.93 -54.58%
P/EPS 137.97 85.27 134.15 7,083.02 27.25 55.26 127.08 5.62%
EY 0.72 1.17 0.75 0.01 3.67 1.81 0.79 -5.99%
DY 2.29 0.00 0.00 0.00 2.03 2.05 0.00 -
P/NAPS 0.60 0.61 0.61 0.63 0.58 0.56 0.66 -6.15%

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