[CCM] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -6.73%
YoY- -57.52%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 454,979 541,322 622,169 618,785 630,330 622,795 730,109 -26.93%
PBT 19,789 36,139 52,066 50,640 52,979 60,020 43,200 -40.43%
Tax -103,627 -124,039 -109,247 -131,228 -126,235 -87,700 -77,972 20.77%
NP -83,838 -87,900 -57,181 -80,588 -73,256 -27,680 -34,772 79.32%
-
NP to SH -63,629 -70,329 -43,034 -66,680 -62,476 -35,218 -44,141 27.46%
-
Tax Rate 523.66% 343.23% 209.82% 259.14% 238.27% 146.12% 180.49% -
Total Cost 538,817 629,222 679,350 699,373 703,586 650,475 764,881 -20.74%
-
Net Worth 745,936 664,139 681,944 620,833 677,460 742,183 447,142 40.44%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 44,595 33,154 33,235 33,048 22,632 22,632 11,178 150.49%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 745,936 664,139 681,944 620,833 677,460 742,183 447,142 40.44%
NOSH 457,630 454,889 454,629 416,666 457,743 458,137 447,142 1.55%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -18.43% -16.24% -9.19% -13.02% -11.62% -4.44% -4.76% -
ROE -8.53% -10.59% -6.31% -10.74% -9.22% -4.75% -9.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 99.42 119.00 136.85 148.51 137.70 135.94 163.28 -28.05%
EPS -13.90 -15.46 -9.47 -16.00 -13.65 -7.69 -9.87 25.51%
DPS 9.74 7.29 7.31 7.93 4.94 4.94 2.50 146.57%
NAPS 1.63 1.46 1.50 1.49 1.48 1.62 1.00 38.29%
Adjusted Per Share Value based on latest NOSH - 416,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 271.31 322.80 371.01 368.99 375.88 371.38 435.38 -26.93%
EPS -37.94 -41.94 -25.66 -39.76 -37.26 -21.00 -26.32 27.46%
DPS 26.59 19.77 19.82 19.71 13.50 13.50 6.67 150.36%
NAPS 4.4481 3.9604 4.0666 3.7021 4.0398 4.4258 2.6664 40.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.88 0.925 0.90 0.975 1.03 0.915 0.99 -
P/RPS 0.89 0.78 0.66 0.66 0.75 0.67 0.61 28.49%
P/EPS -6.33 -5.98 -9.51 -6.09 -7.55 -11.90 -10.03 -26.32%
EY -15.80 -16.71 -10.52 -16.41 -13.25 -8.40 -9.97 35.73%
DY 11.07 7.88 8.12 8.14 4.80 5.40 2.53 166.32%
P/NAPS 0.54 0.63 0.60 0.65 0.70 0.56 0.99 -33.11%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 23/05/16 26/02/16 25/11/15 27/08/15 -
Price 1.19 0.905 0.835 0.90 0.97 1.00 0.905 -
P/RPS 1.20 0.76 0.61 0.61 0.70 0.74 0.55 67.82%
P/EPS -8.56 -5.85 -8.82 -5.62 -7.11 -13.01 -9.17 -4.46%
EY -11.68 -17.08 -11.34 -17.78 -14.07 -7.69 -10.91 4.62%
DY 8.19 8.05 8.76 8.81 5.10 4.94 2.76 105.81%
P/NAPS 0.73 0.62 0.56 0.60 0.66 0.62 0.91 -13.60%

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