[CCM] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -4.27%
YoY- -1943.56%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 618,785 630,330 622,795 730,109 890,385 1,001,078 1,142,074 -33.51%
PBT 50,640 52,979 60,020 43,200 41,120 35,272 -2,173 -
Tax -131,228 -126,235 -87,700 -77,972 -74,493 -70,695 -3,629 991.13%
NP -80,588 -73,256 -27,680 -34,772 -33,373 -35,423 -5,802 476.89%
-
NP to SH -66,680 -62,476 -35,218 -44,141 -42,332 -42,514 -13,561 188.87%
-
Tax Rate 259.14% 238.27% 146.12% 180.49% 181.16% 200.43% - -
Total Cost 699,373 703,586 650,475 764,881 923,758 1,036,501 1,147,876 -28.10%
-
Net Worth 620,833 677,460 742,183 447,142 744,823 755,276 825,359 -17.27%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 33,048 22,632 22,632 11,178 - - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 620,833 677,460 742,183 447,142 744,823 755,276 825,359 -17.27%
NOSH 416,666 457,743 458,137 447,142 459,767 457,743 456,000 -5.83%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -13.02% -11.62% -4.44% -4.76% -3.75% -3.54% -0.51% -
ROE -10.74% -9.22% -4.75% -9.87% -5.68% -5.63% -1.64% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 148.51 137.70 135.94 163.28 193.66 218.70 250.45 -29.39%
EPS -16.00 -13.65 -7.69 -9.87 -9.21 -9.29 -2.97 206.99%
DPS 7.93 4.94 4.94 2.50 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.62 1.00 1.62 1.65 1.81 -12.15%
Adjusted Per Share Value based on latest NOSH - 447,142
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 368.99 375.88 371.38 435.38 530.95 596.96 681.04 -33.51%
EPS -39.76 -37.26 -21.00 -26.32 -25.24 -25.35 -8.09 188.78%
DPS 19.71 13.50 13.50 6.67 0.00 0.00 0.00 -
NAPS 3.7021 4.0398 4.4258 2.6664 4.4415 4.5038 4.9218 -17.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.975 1.03 0.915 0.99 1.07 0.90 1.10 -
P/RPS 0.66 0.75 0.67 0.61 0.55 0.41 0.44 31.00%
P/EPS -6.09 -7.55 -11.90 -10.03 -11.62 -9.69 -36.99 -69.92%
EY -16.41 -13.25 -8.40 -9.97 -8.60 -10.32 -2.70 232.67%
DY 8.14 4.80 5.40 2.53 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.56 0.99 0.66 0.55 0.61 4.32%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 26/02/16 25/11/15 27/08/15 04/06/15 26/02/15 27/11/14 -
Price 0.90 0.97 1.00 0.905 1.01 1.00 1.09 -
P/RPS 0.61 0.70 0.74 0.55 0.52 0.46 0.44 24.30%
P/EPS -5.62 -7.11 -13.01 -9.17 -10.97 -10.77 -36.65 -71.31%
EY -17.78 -14.07 -7.69 -10.91 -9.12 -9.29 -2.73 248.35%
DY 8.81 5.10 4.94 2.76 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.62 0.91 0.62 0.61 0.60 0.00%

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