[CCM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -45.79%
YoY- -34.93%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 606,124 652,304 1,095,076 1,153,944 1,431,512 1,590,752 1,474,732 -13.76%
PBT 48,984 58,340 34,948 37,712 63,828 58,280 12,244 25.96%
Tax -44,704 -24,732 -9,540 -9,288 -22,580 -21,504 -6,528 37.76%
NP 4,280 33,608 25,408 28,424 41,248 36,776 5,716 -4.70%
-
NP to SH -1,000 15,816 15,088 17,504 26,900 24,800 3,384 -
-
Tax Rate 91.26% 42.39% 27.30% 24.63% 35.38% 36.90% 53.32% -
Total Cost 601,844 618,696 1,069,668 1,125,520 1,390,264 1,553,976 1,469,016 -13.80%
-
Net Worth 620,833 744,823 823,399 843,291 757,575 765,882 745,285 -2.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 620,833 744,823 823,399 843,291 757,575 765,882 745,285 -2.99%
NOSH 416,666 459,767 460,000 455,833 405,120 405,228 402,857 0.56%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.71% 5.15% 2.32% 2.46% 2.88% 2.31% 0.39% -
ROE -0.16% 2.12% 1.83% 2.08% 3.55% 3.24% 0.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.47 141.88 238.06 253.15 353.35 392.56 366.07 -14.24%
EPS -0.24 3.48 3.28 3.84 6.64 6.12 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.62 1.79 1.85 1.87 1.89 1.85 -3.53%
Adjusted Per Share Value based on latest NOSH - 455,833
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 361.44 388.98 653.01 688.12 853.64 948.59 879.41 -13.76%
EPS -0.60 9.43 9.00 10.44 16.04 14.79 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7021 4.4415 4.9101 5.0287 4.5176 4.5671 4.4443 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.975 1.07 1.10 1.22 1.50 1.76 2.20 -
P/RPS 0.67 0.75 0.46 0.48 0.42 0.45 0.60 1.85%
P/EPS -406.25 31.10 33.54 31.77 22.59 28.76 261.90 -
EY -0.25 3.21 2.98 3.15 4.43 3.48 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.61 0.66 0.80 0.93 1.19 -9.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 04/06/15 27/05/14 31/05/13 21/05/12 27/05/11 27/05/10 -
Price 0.90 1.01 1.10 1.22 1.42 1.70 2.17 -
P/RPS 0.62 0.71 0.46 0.48 0.40 0.43 0.59 0.82%
P/EPS -375.00 29.36 33.54 31.77 21.39 27.78 258.33 -
EY -0.27 3.41 2.98 3.15 4.68 3.60 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.61 0.66 0.76 0.90 1.17 -10.52%

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