[CCM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -75.71%
YoY- -37.43%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 386,062 286,769 189,820 96,975 395,939 295,480 200,412 54.63%
PBT 24,111 18,107 13,694 9,528 51,396 41,775 30,893 -15.19%
Tax -7,417 -5,988 -4,376 -3,216 -20,631 -20,767 -15,239 -38.04%
NP 16,694 12,119 9,318 6,312 30,765 21,008 15,654 4.36%
-
NP to SH 16,020 12,022 9,238 6,245 25,706 17,072 12,499 17.94%
-
Tax Rate 30.76% 33.07% 31.96% 33.75% 40.14% 49.71% 49.33% -
Total Cost 369,368 274,650 180,502 90,663 365,174 274,472 184,758 58.49%
-
Net Worth 323,653 311,914 313,591 316,945 320,299 311,914 306,883 3.60%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 8,384 5,030 - - 15,092 5,030 5,030 40.44%
Div Payout % 52.34% 41.85% - - 58.71% 29.47% 40.25% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 323,653 311,914 313,591 316,945 320,299 311,914 306,883 3.60%
NOSH 167,696 167,696 167,696 167,696 167,696 167,696 167,696 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.32% 4.23% 4.91% 6.51% 7.77% 7.11% 7.81% -
ROE 4.95% 3.85% 2.95% 1.97% 8.03% 5.47% 4.07% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 230.22 171.01 113.19 57.83 236.11 176.20 119.51 54.63%
EPS 9.55 7.17 5.51 3.72 15.33 10.18 7.45 17.95%
DPS 5.00 3.00 0.00 0.00 9.00 3.00 3.00 40.44%
NAPS 1.93 1.86 1.87 1.89 1.91 1.86 1.83 3.60%
Adjusted Per Share Value based on latest NOSH - 167,696
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 230.22 171.01 113.19 57.83 236.11 176.20 119.51 54.63%
EPS 9.55 7.17 5.51 3.72 15.33 10.18 7.45 17.95%
DPS 5.00 3.00 0.00 0.00 9.00 3.00 3.00 40.44%
NAPS 1.93 1.86 1.87 1.89 1.91 1.86 1.83 3.60%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.23 1.74 2.09 1.85 1.79 2.03 2.12 -
P/RPS 0.53 1.02 1.85 3.20 0.76 1.15 1.77 -55.14%
P/EPS 12.88 24.27 37.94 49.68 11.68 19.94 28.44 -40.94%
EY 7.77 4.12 2.64 2.01 8.56 5.01 3.52 69.28%
DY 4.07 1.72 0.00 0.00 5.03 1.48 1.42 101.38%
P/NAPS 0.64 0.94 1.12 0.98 0.94 1.09 1.16 -32.65%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 20/11/19 28/08/19 21/05/19 22/02/19 13/11/18 28/08/18 -
Price 1.22 1.40 1.88 1.98 1.95 1.84 1.67 -
P/RPS 0.53 0.82 1.66 3.42 0.83 1.04 1.40 -47.57%
P/EPS 12.77 19.53 34.13 53.17 12.72 18.07 22.41 -31.19%
EY 7.83 5.12 2.93 1.88 7.86 5.53 4.46 45.38%
DY 4.10 2.14 0.00 0.00 4.62 1.63 1.80 72.85%
P/NAPS 0.63 0.75 1.01 1.05 1.02 0.99 0.91 -21.68%

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