[CCM] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 70.46%
YoY- 201.88%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 393,973 348,636 296,854 627,005 1,131,382 1,326,705 1,513,362 -20.08%
PBT 55,700 10,533 4,624 50,629 17,632 48,329 55,168 0.16%
Tax -27,689 33,820 -433 -26,913 -4,240 -11,818 -15,026 10.71%
NP 28,010 44,353 4,190 23,716 13,392 36,510 40,141 -5.81%
-
NP to SH 22,762 30,452 4,076 14,546 4,818 23,762 24,009 -0.88%
-
Tax Rate 49.71% -321.09% 9.36% 53.16% 24.05% 24.45% 27.24% -
Total Cost 365,962 304,282 292,664 603,289 1,117,990 1,290,194 1,473,221 -20.70%
-
Net Worth 311,914 750,684 666,152 742,613 828,017 838,412 752,652 -13.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 6,707 15,165 30,417 15,280 15,248 13,133 - -
Div Payout % 29.47% 49.80% 746.27% 105.04% 316.46% 55.27% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 311,914 750,684 666,152 742,613 828,017 838,412 752,652 -13.64%
NOSH 167,696 454,960 456,268 458,403 457,468 458,149 404,651 -13.64%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.11% 12.72% 1.41% 3.78% 1.18% 2.75% 2.65% -
ROE 7.30% 4.06% 0.61% 1.96% 0.58% 2.83% 3.19% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 234.93 76.63 65.06 136.78 247.31 289.58 373.99 -7.45%
EPS 13.57 6.69 0.89 3.20 1.05 5.19 5.93 14.78%
DPS 4.00 3.33 6.67 3.33 3.33 2.87 0.00 -
NAPS 1.86 1.65 1.46 1.62 1.81 1.83 1.86 0.00%
Adjusted Per Share Value based on latest NOSH - 458,137
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 234.93 207.90 177.02 373.89 674.66 791.14 902.44 -20.08%
EPS 13.57 18.16 2.43 8.67 2.87 14.17 14.32 -0.89%
DPS 4.00 9.04 18.14 9.11 9.09 7.83 0.00 -
NAPS 1.86 4.4765 3.9724 4.4283 4.9376 4.9996 4.4882 -13.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.03 1.43 0.925 0.915 1.10 1.13 1.35 -
P/RPS 0.86 1.87 1.42 0.67 0.44 0.39 0.36 15.61%
P/EPS 14.96 21.36 103.54 28.83 104.43 21.79 22.75 -6.74%
EY 6.69 4.68 0.97 3.47 0.96 4.59 4.40 7.22%
DY 1.97 2.33 7.21 3.64 3.03 2.54 0.00 -
P/NAPS 1.09 0.87 0.63 0.56 0.61 0.62 0.73 6.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 24/11/17 25/11/16 25/11/15 27/11/14 29/11/13 23/11/12 -
Price 1.84 1.58 0.905 1.00 1.09 1.06 1.21 -
P/RPS 0.78 2.06 1.39 0.73 0.44 0.37 0.32 16.00%
P/EPS 13.56 23.61 101.31 31.51 103.48 20.44 20.39 -6.56%
EY 7.38 4.24 0.99 3.17 0.97 4.89 4.90 7.06%
DY 2.17 2.11 7.37 3.33 3.06 2.70 0.00 -
P/NAPS 0.99 0.96 0.62 0.62 0.60 0.58 0.65 7.26%

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