[CCM] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.37%
YoY- 44.89%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 600,401 1,288,566 1,514,030 1,610,187 1,639,039 1,571,809 2,165,459 -19.24%
PBT 47,397 20,850 71,882 57,676 59,200 15,579 120,268 -14.36%
Tax -82,820 -9,313 -17,863 -18,437 -26,129 -10,511 -34,767 15.55%
NP -35,423 11,537 54,019 39,239 33,071 5,068 85,501 -
-
NP to SH -42,514 647 32,291 22,272 15,372 -5,820 65,026 -
-
Tax Rate 174.74% 44.67% 24.85% 31.97% 44.14% 67.47% 28.91% -
Total Cost 635,824 1,277,029 1,460,011 1,570,948 1,605,968 1,566,741 2,079,958 -17.91%
-
Net Worth 755,314 7,307,571 745,985 748,368 757,726 727,499 752,932 0.05%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 11,569 10,737 32,333 58,986 -
Div Payout % - - - 51.95% 69.85% 0.00% 90.71% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 755,314 7,307,571 745,985 748,368 757,726 727,499 752,932 0.05%
NOSH 457,766 4,128,571 405,426 404,523 405,201 404,166 402,637 2.16%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -5.90% 0.90% 3.57% 2.44% 2.02% 0.32% 3.95% -
ROE -5.63% 0.01% 4.33% 2.98% 2.03% -0.80% 8.64% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 131.16 31.21 373.44 398.05 404.50 388.90 537.82 -20.94%
EPS -9.29 0.14 9.11 5.50 3.80 -1.44 16.15 -
DPS 0.00 0.00 0.00 2.86 2.65 8.00 14.65 -
NAPS 1.65 1.77 1.84 1.85 1.87 1.80 1.87 -2.06%
Adjusted Per Share Value based on latest NOSH - 404,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 358.03 768.39 902.84 960.18 977.39 937.30 1,291.30 -19.24%
EPS -25.35 0.39 19.26 13.28 9.17 -3.47 38.78 -
DPS 0.00 0.00 0.00 6.90 6.40 19.28 35.17 -
NAPS 4.5041 43.5763 4.4484 4.4626 4.5185 4.3382 4.4899 0.05%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.90 1.05 0.88 1.53 1.81 2.28 2.20 -
P/RPS 0.69 3.36 0.24 0.38 0.45 0.59 0.41 9.05%
P/EPS -9.69 6,700.15 11.05 27.79 47.71 -158.33 13.62 -
EY -10.32 0.01 9.05 3.60 2.10 -0.63 7.34 -
DY 0.00 0.00 0.00 1.87 1.46 3.51 6.66 -
P/NAPS 0.55 0.59 0.48 0.83 0.97 1.27 1.18 -11.94%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 27/02/13 29/02/12 25/02/11 25/02/10 25/02/09 -
Price 1.00 1.11 0.895 1.56 1.78 2.20 2.14 -
P/RPS 0.76 3.56 0.24 0.39 0.44 0.57 0.40 11.28%
P/EPS -10.77 7,083.02 11.24 28.33 46.92 -152.78 13.25 -
EY -9.29 0.01 8.90 3.53 2.13 -0.65 7.55 -
DY 0.00 0.00 0.00 1.83 1.49 3.64 6.85 -
P/NAPS 0.61 0.63 0.49 0.84 0.95 1.22 1.14 -9.89%

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