[CCM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.68%
YoY- 40.54%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 627,005 1,131,382 1,326,705 1,513,362 1,609,844 1,573,385 1,559,460 -14.08%
PBT 50,629 17,632 48,329 55,168 63,717 53,664 34,446 6.62%
Tax -26,913 -4,240 -11,818 -15,026 -29,661 -19,322 -13,305 12.45%
NP 23,716 13,392 36,510 40,141 34,056 34,341 21,141 1.93%
-
NP to SH 14,546 4,818 23,762 24,009 17,084 23,266 9,281 7.77%
-
Tax Rate 53.16% 24.05% 24.45% 27.24% 46.55% 36.01% 38.63% -
Total Cost 603,289 1,117,990 1,290,194 1,473,221 1,575,788 1,539,044 1,538,318 -14.43%
-
Net Worth 742,613 828,017 838,412 752,652 767,971 720,672 736,337 0.14%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 15,280 15,248 13,133 - - - - -
Div Payout % 105.04% 316.46% 55.27% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 742,613 828,017 838,412 752,652 767,971 720,672 736,337 0.14%
NOSH 458,403 457,468 458,149 404,651 404,195 404,872 402,369 2.19%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.78% 1.18% 2.75% 2.65% 2.12% 2.18% 1.36% -
ROE 1.96% 0.58% 2.83% 3.19% 2.22% 3.23% 1.26% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 136.78 247.31 289.58 373.99 398.28 388.61 387.57 -15.92%
EPS 3.20 1.05 5.19 5.93 4.23 5.75 2.31 5.57%
DPS 3.33 3.33 2.87 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.81 1.83 1.86 1.90 1.78 1.83 -2.01%
Adjusted Per Share Value based on latest NOSH - 405,024
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 373.89 674.66 791.14 902.44 959.98 938.24 929.93 -14.08%
EPS 8.67 2.87 14.17 14.32 10.19 13.87 5.53 7.77%
DPS 9.11 9.09 7.83 0.00 0.00 0.00 0.00 -
NAPS 4.4283 4.9376 4.9996 4.4882 4.5795 4.2975 4.3909 0.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.915 1.10 1.13 1.35 1.22 2.02 2.70 -
P/RPS 0.67 0.44 0.39 0.36 0.31 0.52 0.70 -0.72%
P/EPS 28.83 104.43 21.79 22.75 28.86 35.15 117.05 -20.81%
EY 3.47 0.96 4.59 4.40 3.46 2.84 0.85 26.40%
DY 3.64 3.03 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.62 0.73 0.64 1.13 1.48 -14.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 29/11/13 23/11/12 22/11/11 30/11/10 24/11/09 -
Price 1.00 1.09 1.06 1.21 1.77 1.98 2.34 -
P/RPS 0.73 0.44 0.37 0.32 0.44 0.51 0.60 3.32%
P/EPS 31.51 103.48 20.44 20.39 41.88 34.45 101.45 -17.69%
EY 3.17 0.97 4.89 4.90 2.39 2.90 0.99 21.39%
DY 3.33 3.06 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.58 0.65 0.93 1.11 1.28 -11.37%

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