[CCM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
04-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 109.3%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 630,359 470,254 313,901 163,076 600,401 848,537 584,870 5.10%
PBT 54,585 37,972 20,660 14,585 47,397 13,224 12,732 163.20%
Tax -126,986 -20,185 -10,086 -6,183 -82,820 -3,180 -2,809 1160.24%
NP -72,401 17,787 10,574 8,402 -35,423 10,044 9,923 -
-
NP to SH -65,762 10,910 4,267 3,954 -42,514 3,614 5,894 -
-
Tax Rate 232.64% 53.16% 48.82% 42.39% 174.74% 24.05% 22.06% -
Total Cost 702,760 452,467 303,327 154,674 635,824 838,493 574,947 14.27%
-
Net Worth 677,298 742,613 458,817 744,823 755,314 828,017 817,849 -11.78%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 11,460 11,470 - - 11,436 - -
Div Payout % - 105.04% 268.82% - - 316.46% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 677,298 742,613 458,817 744,823 755,314 828,017 817,849 -11.78%
NOSH 457,633 458,403 458,817 459,767 457,766 457,468 456,899 0.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -11.49% 3.78% 3.37% 5.15% -5.90% 1.18% 1.70% -
ROE -9.71% 1.47% 0.93% 0.53% -5.63% 0.44% 0.72% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.74 102.59 68.42 35.47 131.16 185.49 128.01 4.99%
EPS -14.37 2.40 0.93 0.87 -9.29 0.79 1.29 -
DPS 0.00 2.50 2.50 0.00 0.00 2.50 0.00 -
NAPS 1.48 1.62 1.00 1.62 1.65 1.81 1.79 -11.87%
Adjusted Per Share Value based on latest NOSH - 459,767
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 375.89 280.42 187.18 97.25 358.03 506.00 348.77 5.10%
EPS -39.22 6.51 2.54 2.36 -25.35 2.16 3.51 -
DPS 0.00 6.83 6.84 0.00 0.00 6.82 0.00 -
NAPS 4.0388 4.4283 2.736 4.4415 4.5041 4.9376 4.877 -11.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.03 0.915 0.99 1.07 0.90 1.10 1.10 -
P/RPS 0.75 0.89 1.45 3.02 0.69 0.59 0.86 -8.69%
P/EPS -7.17 38.45 106.45 124.42 -9.69 139.24 85.27 -
EY -13.95 2.60 0.94 0.80 -10.32 0.72 1.17 -
DY 0.00 2.73 2.53 0.00 0.00 2.27 0.00 -
P/NAPS 0.70 0.56 0.99 0.66 0.55 0.61 0.61 9.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 27/08/15 04/06/15 26/02/15 27/11/14 29/08/14 -
Price 0.97 1.00 0.905 1.01 1.00 1.09 1.10 -
P/RPS 0.70 0.97 1.32 2.85 0.76 0.59 0.86 -12.79%
P/EPS -6.75 42.02 97.31 117.44 -10.77 137.97 85.27 -
EY -14.81 2.38 1.03 0.85 -9.29 0.72 1.17 -
DY 0.00 2.50 2.76 0.00 0.00 2.29 0.00 -
P/NAPS 0.66 0.62 0.91 0.62 0.61 0.60 0.61 5.37%

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