[CCM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 110.89%
YoY- 10.93%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 311,101 273,769 293,537 311,472 395,071 288,486 379,008 -12.36%
PBT 3,995 8,737 -15,397 11,138 15,681 9,428 30,506 -74.30%
Tax -424 -2,385 -449 -1,430 -5,112 -2,322 -593 -20.08%
NP 3,571 6,352 -15,846 9,708 10,569 7,106 29,913 -75.84%
-
NP to SH 2,122 3,772 -17,175 9,121 4,325 4,376 17,161 -75.27%
-
Tax Rate 10.61% 27.30% - 12.84% 32.60% 24.63% 1.94% -
Total Cost 307,530 267,417 309,383 301,764 384,502 281,380 349,095 -8.12%
-
Net Worth 825,734 823,399 832,041 838,765 851,342 843,291 405,291 60.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 9,788 - - -
Div Payout % - - - - 226.32% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 825,734 823,399 832,041 838,765 851,342 843,291 405,291 60.92%
NOSH 461,304 460,000 470,079 458,341 455,263 455,833 405,291 9.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.15% 2.32% -5.40% 3.12% 2.68% 2.46% 7.89% -
ROE 0.26% 0.46% -2.06% 1.09% 0.51% 0.52% 4.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.44 59.52 62.44 67.96 86.78 63.29 93.51 -19.62%
EPS 0.46 0.82 -3.75 1.99 0.95 0.96 4.67 -78.76%
DPS 0.00 0.00 0.00 0.00 2.15 0.00 0.00 -
NAPS 1.79 1.79 1.77 1.83 1.87 1.85 1.00 47.58%
Adjusted Per Share Value based on latest NOSH - 458,341
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 185.51 163.25 175.04 185.74 235.59 172.03 226.01 -12.36%
EPS 1.27 2.25 -10.24 5.44 2.58 2.61 10.23 -75.20%
DPS 0.00 0.00 0.00 0.00 5.84 0.00 0.00 -
NAPS 4.924 4.9101 4.9616 5.0017 5.0767 5.0287 2.4168 60.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.10 1.10 1.05 1.13 1.15 1.22 0.88 -
P/RPS 1.63 1.85 1.68 1.66 1.33 1.93 0.94 44.48%
P/EPS 239.13 134.15 -28.74 56.78 121.05 127.08 20.78 411.99%
EY 0.42 0.75 -3.48 1.76 0.83 0.79 4.81 -80.40%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.61 0.61 0.59 0.62 0.61 0.66 0.88 -21.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 -
Price 1.10 1.10 1.11 1.06 1.05 1.22 0.895 -
P/RPS 1.63 1.85 1.78 1.56 1.21 1.93 0.96 42.46%
P/EPS 239.13 134.15 -30.38 53.27 110.53 127.08 21.14 406.15%
EY 0.42 0.75 -3.29 1.88 0.90 0.79 4.73 -80.18%
DY 0.00 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.61 0.61 0.63 0.58 0.56 0.66 0.90 -22.89%

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