[CCM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 483.0%
YoY- -13.8%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 600,401 848,537 584,870 273,769 1,288,566 995,029 683,557 -8.26%
PBT 47,397 13,224 12,732 8,737 20,850 36,247 25,109 52.56%
Tax -82,820 -3,180 -2,809 -2,385 -9,313 -8,864 -7,434 396.63%
NP -35,423 10,044 9,923 6,352 11,537 27,383 17,675 -
-
NP to SH -42,514 3,614 5,894 3,772 647 17,822 8,701 -
-
Tax Rate 174.74% 24.05% 22.06% 27.30% 44.67% 24.45% 29.61% -
Total Cost 635,824 838,493 574,947 267,417 1,277,029 967,646 665,882 -3.02%
-
Net Worth 755,314 828,017 817,849 823,399 7,307,571 838,412 856,361 -8.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 11,436 - - - 9,850 9,845 -
Div Payout % - 316.46% - - - 55.27% 113.16% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 755,314 828,017 817,849 823,399 7,307,571 838,412 856,361 -8.00%
NOSH 457,766 457,468 456,899 460,000 4,128,571 458,149 457,947 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.90% 1.18% 1.70% 2.32% 0.90% 2.75% 2.59% -
ROE -5.63% 0.44% 0.72% 0.46% 0.01% 2.13% 1.02% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 131.16 185.49 128.01 59.52 31.21 217.18 149.27 -8.23%
EPS -9.29 0.79 1.29 0.82 0.14 3.89 1.90 -
DPS 0.00 2.50 0.00 0.00 0.00 2.15 2.15 -
NAPS 1.65 1.81 1.79 1.79 1.77 1.83 1.87 -7.98%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 358.03 506.00 348.77 163.25 768.39 593.35 407.62 -8.26%
EPS -25.35 2.16 3.51 2.25 0.39 10.63 5.19 -
DPS 0.00 6.82 0.00 0.00 0.00 5.87 5.87 -
NAPS 4.5041 4.9376 4.877 4.9101 43.5763 4.9996 5.1066 -8.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.90 1.10 1.10 1.10 1.05 1.13 1.15 -
P/RPS 0.69 0.59 0.86 1.85 3.36 0.52 0.77 -7.03%
P/EPS -9.69 139.24 85.27 134.15 6,700.15 29.05 60.53 -
EY -10.32 0.72 1.17 0.75 0.01 3.44 1.65 -
DY 0.00 2.27 0.00 0.00 0.00 1.90 1.87 -
P/NAPS 0.55 0.61 0.61 0.61 0.59 0.62 0.61 -6.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 29/08/14 27/05/14 27/02/14 29/11/13 29/08/13 -
Price 1.00 1.09 1.10 1.10 1.11 1.06 1.05 -
P/RPS 0.76 0.59 0.86 1.85 3.56 0.49 0.70 5.61%
P/EPS -10.77 137.97 85.27 134.15 7,083.02 27.25 55.26 -
EY -9.29 0.72 1.17 0.75 0.01 3.67 1.81 -
DY 0.00 2.29 0.00 0.00 0.00 2.03 2.05 -
P/NAPS 0.61 0.60 0.61 0.61 0.63 0.58 0.56 5.85%

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