[CCM] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -77.4%
YoY- -46.95%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 541,322 622,169 618,785 630,330 622,795 730,109 890,385 -28.16%
PBT 36,139 52,066 50,640 52,979 60,020 43,200 41,120 -8.22%
Tax -124,039 -109,247 -131,228 -126,235 -87,700 -77,972 -74,493 40.35%
NP -87,900 -57,181 -80,588 -73,256 -27,680 -34,772 -33,373 90.38%
-
NP to SH -70,329 -43,034 -66,680 -62,476 -35,218 -44,141 -42,332 40.14%
-
Tax Rate 343.23% 209.82% 259.14% 238.27% 146.12% 180.49% 181.16% -
Total Cost 629,222 679,350 699,373 703,586 650,475 764,881 923,758 -22.52%
-
Net Worth 664,139 681,944 620,833 677,460 742,183 447,142 744,823 -7.33%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 33,154 33,235 33,048 22,632 22,632 11,178 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 664,139 681,944 620,833 677,460 742,183 447,142 744,823 -7.33%
NOSH 454,889 454,629 416,666 457,743 458,137 447,142 459,767 -0.70%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -16.24% -9.19% -13.02% -11.62% -4.44% -4.76% -3.75% -
ROE -10.59% -6.31% -10.74% -9.22% -4.75% -9.87% -5.68% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 119.00 136.85 148.51 137.70 135.94 163.28 193.66 -27.65%
EPS -15.46 -9.47 -16.00 -13.65 -7.69 -9.87 -9.21 41.10%
DPS 7.29 7.31 7.93 4.94 4.94 2.50 0.00 -
NAPS 1.46 1.50 1.49 1.48 1.62 1.00 1.62 -6.68%
Adjusted Per Share Value based on latest NOSH - 457,743
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 322.80 371.01 368.99 375.88 371.38 435.38 530.95 -28.16%
EPS -41.94 -25.66 -39.76 -37.26 -21.00 -26.32 -25.24 40.16%
DPS 19.77 19.82 19.71 13.50 13.50 6.67 0.00 -
NAPS 3.9604 4.0666 3.7021 4.0398 4.4258 2.6664 4.4415 -7.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.925 0.90 0.975 1.03 0.915 0.99 1.07 -
P/RPS 0.78 0.66 0.66 0.75 0.67 0.61 0.55 26.14%
P/EPS -5.98 -9.51 -6.09 -7.55 -11.90 -10.03 -11.62 -35.70%
EY -16.71 -10.52 -16.41 -13.25 -8.40 -9.97 -8.60 55.52%
DY 7.88 8.12 8.14 4.80 5.40 2.53 0.00 -
P/NAPS 0.63 0.60 0.65 0.70 0.56 0.99 0.66 -3.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 23/05/16 26/02/16 25/11/15 27/08/15 04/06/15 -
Price 0.905 0.835 0.90 0.97 1.00 0.905 1.01 -
P/RPS 0.76 0.61 0.61 0.70 0.74 0.55 0.52 28.69%
P/EPS -5.85 -8.82 -5.62 -7.11 -13.01 -9.17 -10.97 -34.16%
EY -17.08 -11.34 -17.78 -14.07 -7.69 -10.91 -9.12 51.76%
DY 8.05 8.76 8.81 5.10 4.94 2.76 0.00 -
P/NAPS 0.62 0.56 0.60 0.66 0.62 0.91 0.62 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