[CCM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 168.69%
YoY- 48264.71%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 395,071 288,486 379,008 374,049 403,095 357,878 402,804 -1.28%
PBT 15,681 9,428 30,506 14,697 10,722 15,957 9,888 36.02%
Tax -5,112 -2,322 -593 -2,989 -2,636 -5,645 3,809 -
NP 10,569 7,106 29,913 11,708 8,086 10,312 13,697 -15.88%
-
NP to SH 4,325 4,376 17,161 8,222 3,060 6,725 9,459 -40.67%
-
Tax Rate 32.60% 24.63% 1.94% 20.34% 24.58% 35.38% -38.52% -
Total Cost 384,502 281,380 349,095 362,341 395,009 347,566 389,107 -0.79%
-
Net Worth 851,342 843,291 405,291 753,345 752,921 757,575 404,999 64.17%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 9,788 - - - - - 11,582 -10.62%
Div Payout % 226.32% - - - - - 122.45% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 851,342 843,291 405,291 753,345 752,921 757,575 404,999 64.17%
NOSH 455,263 455,833 405,291 405,024 402,631 405,120 404,999 8.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.68% 2.46% 7.89% 3.13% 2.01% 2.88% 3.40% -
ROE 0.51% 0.52% 4.23% 1.09% 0.41% 0.89% 2.34% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.78 63.29 93.51 92.35 100.12 88.34 99.46 -8.69%
EPS 0.95 0.96 4.67 2.03 0.76 1.66 2.34 -45.20%
DPS 2.15 0.00 0.00 0.00 0.00 0.00 2.86 -17.33%
NAPS 1.87 1.85 1.00 1.86 1.87 1.87 1.00 51.84%
Adjusted Per Share Value based on latest NOSH - 405,024
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 235.59 172.03 226.01 223.05 240.37 213.41 240.20 -1.28%
EPS 2.58 2.61 10.23 4.90 1.82 4.01 5.64 -40.65%
DPS 5.84 0.00 0.00 0.00 0.00 0.00 6.91 -10.61%
NAPS 5.0767 5.0287 2.4168 4.4923 4.4898 4.5176 2.4151 64.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.15 1.22 0.88 1.35 1.48 1.50 1.53 -
P/RPS 1.33 1.93 0.94 1.46 1.48 1.70 1.54 -9.31%
P/EPS 121.05 127.08 20.78 66.50 194.74 90.36 65.51 50.63%
EY 0.83 0.79 4.81 1.50 0.51 1.11 1.53 -33.50%
DY 1.87 0.00 0.00 0.00 0.00 0.00 1.87 0.00%
P/NAPS 0.61 0.66 0.88 0.73 0.79 0.80 1.53 -45.86%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 27/02/13 23/11/12 17/08/12 21/05/12 29/02/12 -
Price 1.05 1.22 0.895 1.21 1.43 1.42 1.56 -
P/RPS 1.21 1.93 0.96 1.31 1.43 1.61 1.57 -15.95%
P/EPS 110.53 127.08 21.14 59.61 188.16 85.54 66.79 39.95%
EY 0.90 0.79 4.73 1.68 0.53 1.17 1.50 -28.88%
DY 2.05 0.00 0.00 0.00 0.00 0.00 1.83 7.86%
P/NAPS 0.56 0.66 0.90 0.65 0.76 0.76 1.56 -49.52%

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