[CCM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.17%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 273,769 293,537 311,472 395,071 288,486 379,008 374,049 -18.80%
PBT 8,737 -15,397 11,138 15,681 9,428 30,506 14,697 -29.32%
Tax -2,385 -449 -1,430 -5,112 -2,322 -593 -2,989 -13.98%
NP 6,352 -15,846 9,708 10,569 7,106 29,913 11,708 -33.50%
-
NP to SH 3,772 -17,175 9,121 4,325 4,376 17,161 8,222 -40.54%
-
Tax Rate 27.30% - 12.84% 32.60% 24.63% 1.94% 20.34% -
Total Cost 267,417 309,383 301,764 384,502 281,380 349,095 362,341 -18.34%
-
Net Worth 823,399 832,041 838,765 851,342 843,291 405,291 753,345 6.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 9,788 - - - -
Div Payout % - - - 226.32% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 823,399 832,041 838,765 851,342 843,291 405,291 753,345 6.11%
NOSH 460,000 470,079 458,341 455,263 455,833 405,291 405,024 8.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.32% -5.40% 3.12% 2.68% 2.46% 7.89% 3.13% -
ROE 0.46% -2.06% 1.09% 0.51% 0.52% 4.23% 1.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.52 62.44 67.96 86.78 63.29 93.51 92.35 -25.40%
EPS 0.82 -3.75 1.99 0.95 0.96 4.67 2.03 -45.38%
DPS 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
NAPS 1.79 1.77 1.83 1.87 1.85 1.00 1.86 -2.52%
Adjusted Per Share Value based on latest NOSH - 455,263
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.25 175.04 185.74 235.59 172.03 226.01 223.05 -18.80%
EPS 2.25 -10.24 5.44 2.58 2.61 10.23 4.90 -40.50%
DPS 0.00 0.00 0.00 5.84 0.00 0.00 0.00 -
NAPS 4.9101 4.9616 5.0017 5.0767 5.0287 2.4168 4.4923 6.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.10 1.05 1.13 1.15 1.22 0.88 1.35 -
P/RPS 1.85 1.68 1.66 1.33 1.93 0.94 1.46 17.11%
P/EPS 134.15 -28.74 56.78 121.05 127.08 20.78 66.50 59.72%
EY 0.75 -3.48 1.76 0.83 0.79 4.81 1.50 -37.03%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.62 0.61 0.66 0.88 0.73 -11.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 23/11/12 -
Price 1.10 1.11 1.06 1.05 1.22 0.895 1.21 -
P/RPS 1.85 1.78 1.56 1.21 1.93 0.96 1.31 25.89%
P/EPS 134.15 -30.38 53.27 110.53 127.08 21.14 59.61 71.81%
EY 0.75 -3.29 1.88 0.90 0.79 4.73 1.68 -41.61%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.58 0.56 0.66 0.90 0.65 -4.14%

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