[CCM] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -982.28%
YoY- -6670.94%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 370,709 296,374 630,359 600,401 1,288,566 1,514,030 1,610,187 -21.69%
PBT 15,034 2,125 54,585 47,397 20,850 71,882 57,676 -20.05%
Tax 25,216 -85,963 -126,986 -82,820 -9,313 -17,863 -18,437 -
NP 40,250 -83,838 -72,401 -35,423 11,537 54,019 39,239 0.42%
-
NP to SH 26,347 -63,629 -65,762 -42,514 647 32,291 22,272 2.83%
-
Tax Rate -167.73% 4,045.32% 232.64% 174.74% 44.67% 24.85% 31.97% -
Total Cost 330,459 380,212 702,760 635,824 1,277,029 1,460,011 1,570,948 -22.86%
-
Net Worth 771,833 745,936 677,298 755,314 7,307,571 745,985 748,368 0.51%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,417 22,881 - - - - 11,569 -0.21%
Div Payout % 43.34% 0.00% - - - - 51.95% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 771,833 745,936 677,298 755,314 7,307,571 745,985 748,368 0.51%
NOSH 167,695 457,630 457,633 457,766 4,128,571 405,426 404,523 -13.63%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.86% -28.29% -11.49% -5.90% 0.90% 3.57% 2.44% -
ROE 3.41% -8.53% -9.71% -5.63% 0.01% 4.33% 2.98% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 81.17 64.76 137.74 131.16 31.21 373.44 398.05 -23.26%
EPS 5.77 -13.99 -14.37 -9.29 0.14 9.11 5.50 0.80%
DPS 2.50 5.00 0.00 0.00 0.00 0.00 2.86 -2.21%
NAPS 1.69 1.63 1.48 1.65 1.77 1.84 1.85 -1.49%
Adjusted Per Share Value based on latest NOSH - 457,743
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 221.06 176.73 375.89 358.03 768.39 902.84 960.18 -21.69%
EPS 15.71 -37.94 -39.22 -25.35 0.39 19.26 13.28 2.83%
DPS 6.81 13.64 0.00 0.00 0.00 0.00 6.90 -0.21%
NAPS 4.6026 4.4481 4.0388 4.5041 43.5763 4.4484 4.4626 0.51%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.85 0.88 1.03 0.90 1.05 0.88 1.53 -
P/RPS 2.28 1.36 0.75 0.69 3.36 0.24 0.38 34.76%
P/EPS 32.07 -6.33 -7.17 -9.69 6,700.15 11.05 27.79 2.41%
EY 3.12 -15.80 -13.95 -10.32 0.01 9.05 3.60 -2.35%
DY 1.35 5.68 0.00 0.00 0.00 0.00 1.87 -5.28%
P/NAPS 1.09 0.54 0.70 0.55 0.59 0.48 0.83 4.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 -
Price 2.22 1.19 0.97 1.00 1.11 0.895 1.56 -
P/RPS 2.73 1.84 0.70 0.76 3.56 0.24 0.39 38.26%
P/EPS 38.48 -8.56 -6.75 -10.77 7,083.02 11.24 28.33 5.23%
EY 2.60 -11.68 -14.81 -9.29 0.01 8.90 3.53 -4.96%
DY 1.13 4.20 0.00 0.00 0.00 0.00 1.83 -7.71%
P/NAPS 1.31 0.73 0.66 0.61 0.63 0.49 0.84 7.68%

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