[CCM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 112.93%
YoY- 3390.8%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 370,709 261,477 413,714 88,938 296,374 222,641 305,740 13.66%
PBT 15,034 7,900 31,829 4,022 2,125 3,468 19,747 -16.58%
Tax 25,216 25,365 -10,158 7,729 -85,963 -325 6,902 136.65%
NP 40,250 33,265 21,671 11,751 -83,838 3,143 26,649 31.54%
-
NP to SH 26,347 22,839 14,641 8,227 -63,629 3,057 23,709 7.26%
-
Tax Rate -167.73% -321.08% 31.91% -192.17% 4,045.32% 9.37% -34.95% -
Total Cost 330,459 228,212 392,043 77,187 380,212 219,498 279,091 11.88%
-
Net Worth 771,833 750,684 741,050 745,936 745,936 666,152 681,293 8.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,417 11,374 11,365 11,440 22,881 22,813 11,354 0.36%
Div Payout % 43.34% 49.80% 77.63% 139.06% 0.00% 746.27% 47.89% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 771,833 750,684 741,050 745,936 745,936 666,152 681,293 8.64%
NOSH 167,695 454,960 457,630 457,630 457,630 456,268 454,195 -48.44%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.86% 12.72% 5.24% 13.21% -28.29% 1.41% 8.72% -
ROE 3.41% 3.04% 1.98% 1.10% -8.53% 0.46% 3.48% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 81.17 57.47 91.00 19.43 64.76 48.80 67.31 13.25%
EPS 5.77 5.02 3.22 1.80 -13.99 0.67 5.22 6.88%
DPS 2.50 2.50 2.50 2.50 5.00 5.00 2.50 0.00%
NAPS 1.69 1.65 1.63 1.63 1.63 1.46 1.50 8.25%
Adjusted Per Share Value based on latest NOSH - 457,630
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 221.06 155.92 246.70 53.04 176.73 132.76 182.32 13.66%
EPS 15.71 13.62 8.73 4.91 -37.94 1.82 14.14 7.25%
DPS 6.81 6.78 6.78 6.82 13.64 13.60 6.77 0.39%
NAPS 4.6026 4.4765 4.419 4.4481 4.4481 3.9724 4.0627 8.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.85 1.43 1.56 1.52 0.88 0.925 0.90 -
P/RPS 2.28 2.49 1.71 7.82 1.36 1.90 1.34 42.38%
P/EPS 32.07 28.49 48.44 84.55 -6.33 138.06 17.24 51.08%
EY 3.12 3.51 2.06 1.18 -15.80 0.72 5.80 -33.78%
DY 1.35 1.75 1.60 1.64 5.68 5.41 2.78 -38.13%
P/NAPS 1.09 0.87 0.96 0.93 0.54 0.63 0.60 48.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 23/05/17 27/02/17 25/11/16 26/08/16 -
Price 2.22 1.58 1.48 1.49 1.19 0.905 0.835 -
P/RPS 2.73 2.75 1.63 7.67 1.84 1.85 1.24 68.99%
P/EPS 38.48 31.47 45.96 82.88 -8.56 135.07 16.00 79.21%
EY 2.60 3.18 2.18 1.21 -11.68 0.74 6.25 -44.18%
DY 1.13 1.58 1.69 1.68 4.20 5.52 2.99 -47.63%
P/NAPS 1.31 0.96 0.91 0.91 0.73 0.62 0.56 75.94%

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