[CCM] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.98%
YoY- 145.72%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 385,347 391,515 395,939 404,712 397,762 500,219 611,064 -26.52%
PBT 34,197 46,398 51,396 48,909 38,862 38,179 39,798 -9.64%
Tax -9,768 -19,677 -20,631 -20,916 -4,629 676 452 -
NP 24,429 26,721 30,765 27,993 34,233 38,855 40,250 -28.38%
-
NP to SH 22,445 21,970 25,706 20,580 24,206 28,102 26,348 -10.16%
-
Tax Rate 28.56% 42.41% 40.14% 42.77% 11.91% -1.77% -1.14% -
Total Cost 360,918 364,794 365,174 376,719 363,529 461,364 570,814 -26.39%
-
Net Worth 313,591 316,945 320,299 311,914 306,883 308,560 771,833 -45.23%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 10,061 10,061 15,092 5,030 5,030 5,030 11,440 -8.22%
Div Payout % 44.83% 45.80% 58.71% 24.45% 20.78% 17.90% 43.42% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 313,591 316,945 320,299 311,914 306,883 308,560 771,833 -45.23%
NOSH 167,696 167,696 167,696 167,696 167,696 167,696 167,695 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.34% 6.83% 7.77% 6.92% 8.61% 7.77% 6.59% -
ROE 7.16% 6.93% 8.03% 6.60% 7.89% 9.11% 3.41% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 229.79 233.47 236.11 241.34 237.19 298.29 133.80 43.55%
EPS 13.38 13.10 15.33 12.27 14.43 16.76 5.77 75.46%
DPS 6.00 6.00 9.00 3.00 3.00 3.00 2.50 79.54%
NAPS 1.87 1.89 1.91 1.86 1.83 1.84 1.69 6.99%
Adjusted Per Share Value based on latest NOSH - 167,696
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 229.79 233.47 236.11 241.34 237.19 298.29 364.39 -26.52%
EPS 13.38 13.10 15.33 12.27 14.43 16.76 15.71 -10.17%
DPS 6.00 6.00 9.00 3.00 3.00 3.00 6.82 -8.20%
NAPS 1.87 1.89 1.91 1.86 1.83 1.84 4.6026 -45.23%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.09 1.85 1.79 2.03 2.12 2.03 1.85 -
P/RPS 0.91 0.79 0.76 0.84 0.89 0.68 1.38 -24.29%
P/EPS 15.62 14.12 11.68 16.54 14.69 12.11 32.07 -38.17%
EY 6.40 7.08 8.56 6.05 6.81 8.26 3.12 61.65%
DY 2.87 3.24 5.03 1.48 1.42 1.48 1.35 65.56%
P/NAPS 1.12 0.98 0.94 1.09 1.16 1.10 1.09 1.83%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 21/05/19 22/02/19 13/11/18 28/08/18 25/05/18 27/02/18 -
Price 1.88 1.98 1.95 1.84 1.67 1.89 2.22 -
P/RPS 0.82 0.85 0.83 0.76 0.70 0.63 1.66 -37.59%
P/EPS 14.05 15.11 12.72 14.99 11.57 11.28 38.48 -49.00%
EY 7.12 6.62 7.86 6.67 8.64 8.87 2.60 96.09%
DY 3.19 3.03 4.62 1.63 1.80 1.59 1.13 100.12%
P/NAPS 1.01 1.05 1.02 0.99 0.91 1.03 1.31 -15.95%

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