[CCM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 50.57%
YoY- -2.43%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 286,769 189,820 96,975 395,939 295,480 200,412 101,399 99.85%
PBT 18,107 13,694 9,528 51,396 41,775 30,893 14,526 15.80%
Tax -5,988 -4,376 -3,216 -20,631 -20,767 -15,239 -4,170 27.25%
NP 12,119 9,318 6,312 30,765 21,008 15,654 10,356 11.03%
-
NP to SH 12,022 9,238 6,245 25,706 17,072 12,499 9,981 13.19%
-
Tax Rate 33.07% 31.96% 33.75% 40.14% 49.71% 49.33% 28.71% -
Total Cost 274,650 180,502 90,663 365,174 274,472 184,758 91,043 108.63%
-
Net Worth 311,914 313,591 316,945 320,299 311,914 306,883 308,560 0.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,030 - - 15,092 5,030 5,030 5,030 0.00%
Div Payout % 41.85% - - 58.71% 29.47% 40.25% 50.40% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 311,914 313,591 316,945 320,299 311,914 306,883 308,560 0.72%
NOSH 167,696 167,696 167,696 167,696 167,696 167,696 167,696 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.23% 4.91% 6.51% 7.77% 7.11% 7.81% 10.21% -
ROE 3.85% 2.95% 1.97% 8.03% 5.47% 4.07% 3.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.01 113.19 57.83 236.11 176.20 119.51 60.47 99.85%
EPS 7.17 5.51 3.72 15.33 10.18 7.45 5.95 13.22%
DPS 3.00 0.00 0.00 9.00 3.00 3.00 3.00 0.00%
NAPS 1.86 1.87 1.89 1.91 1.86 1.83 1.84 0.72%
Adjusted Per Share Value based on latest NOSH - 167,696
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.01 113.19 57.83 236.11 176.20 119.51 60.47 99.85%
EPS 7.17 5.51 3.72 15.33 10.18 7.45 5.95 13.22%
DPS 3.00 0.00 0.00 9.00 3.00 3.00 3.00 0.00%
NAPS 1.86 1.87 1.89 1.91 1.86 1.83 1.84 0.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.74 2.09 1.85 1.79 2.03 2.12 2.03 -
P/RPS 1.02 1.85 3.20 0.76 1.15 1.77 3.36 -54.79%
P/EPS 24.27 37.94 49.68 11.68 19.94 28.44 34.11 -20.28%
EY 4.12 2.64 2.01 8.56 5.01 3.52 2.93 25.48%
DY 1.72 0.00 0.00 5.03 1.48 1.42 1.48 10.52%
P/NAPS 0.94 1.12 0.98 0.94 1.09 1.16 1.10 -9.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 21/05/19 22/02/19 13/11/18 28/08/18 25/05/18 -
Price 1.40 1.88 1.98 1.95 1.84 1.67 1.89 -
P/RPS 0.82 1.66 3.42 0.83 1.04 1.40 3.13 -59.02%
P/EPS 19.53 34.13 53.17 12.72 18.07 22.41 31.75 -27.65%
EY 5.12 2.93 1.88 7.86 5.53 4.46 3.15 38.20%
DY 2.14 0.00 0.00 4.62 1.63 1.80 1.59 21.88%
P/NAPS 0.75 1.01 1.05 1.02 0.99 0.91 1.03 -19.04%

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